{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Read This Sheet","Instructions","O_Waterfall charts","O_Scenario analysis","O_Council","O_New Component SLUOS","O_OPEX Tariff Summary","O_CAPEX Tariff Summary","C_Council assets","O_CAPEX Breakdown","C_CAPEX Build Up","C_CAPEX - Hybid Calcs","C_OPEX Calc","C_Warranty NPV","I_CAPEX","I_Global Inputs","I_CAPEX - Stock Costs","I_OPEX Input","Sheet1","I_Number of assets","I_Mapping & Lookups","ASSIST TABS>>>","SupportArrays"],"not_rendered":{"charts":3,"images":0,"macros":1,"external_links":0,"defined_names":163,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Read This Sheet","index":0,"n_rows":21,"n_cols":3,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,5,0,6],[3,1,3,2],[4,1,4,2]]}
[null,"SLUOS Construction Cost Calculation Workbook"]
[]
[null,"Description"]
[null,"This Excel workbook contains a costing model for the calculation of SLUOS Capital charges. "]
[null,"This workbook is designed to take financial, technical and material inputs to calculate both CAPEX and OPEX charges applicable to assemblies relating to Streetlights. For OPEX this is achieved through a ground up approach by calcualting the forecasted level of maintenance per failure rates and calculating the cost of repairs utilising labour, plant and material rates. For CAPEX this is achieved by calculating the cost of labour, plant and materials and applying a return on investment of a period of time for the economic life of the asset. This model takes into consideration appropriate overheads, oncosts and CPI to establish the final fully loaded SLUOS charges. These charges are based on an anuual charge."]
[]
[null,"A description of each of the sheets is contained below:"]
[]
[null,"Worksheet","Function"]
[null,"Global Inputs","Contains all inputs from other major workbooks - including overheads, oncosts, pay rates."]
[null,"CAPEX Inputs","• Contains a list of all stock and their associated costs.  This data is extracted from WASP.\n• Models the design costs associated with streetlights.\n• Contains components (from stock list) used to construct larger assemblies, giving prices for each.\n• Models the traffic control costs associated with a streetlight construction.\n"]
[null,"CAPEX - Stock Costs","Contains all stock costs as per 21/22 dollars as tracked through procurement purchase prices"]
[null,"CAPEX - Hybrid Calcs","Calculates assembly costs where assembly cannot be directly calculated (i.e. insufficient data to distinguish assets)"]
[null,"CAPEX Build Up","• For the assemblies listed in the CAPEX Input (luminaire, bracket, pole) the CAPEX cost for the component is calculated.\n• This is then calculated as an annual cost based of a given asset lifespan.\n"]
[null,"OPEX Input","• For a given lamp type, this sheet contains the associated lamp, ballast/igniter and starter/PE cell cost.  It also contains the failure rates for these components.\n• Pole maintenance costs are modelled\n• Small component usage (fuses, etc) are measured to be able to provide a cost per pole to account for these otherwise unrecovered costs\n• Bulk Works Additional Material usage is measured to pass on these costs on an average per pole basis\n• Streetlight Improvement Programs are listed to be able to have these costs passed on, in a per pole cost\n"]
[null,"Warrenty NPV","• Given that LEDs have parts and labour warranty for the first three years, the average NPV cost of maintenance is calculated across the span of the luminaire’s lifetime "]
[null,"OPEX Calc","• All luminaires and poles now have their associated costs calculated "]
[null,"OPEX Tariff Summary","• Contains real Opex charges for each component and an estimate of the real revenue through to FY29"]
[null,"CAPEX Tariff Summary","• Contains real Capex charges for each component and an estimate of the real revenue through to FY29"]
[null,"Mapping & Lookups","• This sheet provides construction information for a given construction code (type of pole, number of luminaires etc)\n• Because of different naming conventions for a number of the bulbs and luminaire types, this sheet provides a given CAPEX and OPEX code for a given lamp code from the traditional tariff code.  This then allows the costs to be found in the CAPEX Calc and OPEX Calc sheets\n"]
[null,"New Component SLUOS (For New Assets)","• To be able to map to the old lamp tariff codes, the new componentised structure is now collapsed again, such that it can map according allowing direct comparison of the old and new costs for a given assembly type."]

{"sheet":"Instructions","index":1,"n_rows":19,"n_cols":6,"rows_kept":19,"cut":false,"hidden":false,"merged":[[5,1,5,5],[12,1,12,5],[17,1,17,5]]}
[]
[null,"Steps to create new asset in pricing model"]
[null,"When creating a new code, always work from a copy of the model rather than the model itself"]
[null,"When creating new entries for the steps below, formulas from the previous entry should just be copied down"]
[]
[null,"CAPEX CHARGE"]
[null,"Step","Sheet affected","Columns","Instruction","Notes"]
[null,1,"I_CAPEX - Stock Costs","B:G","Create new entry in \"CAPEX - Stock Costs\" tab for the purchase price of the luminaire and its stock item code","This should be added after the last entry (but above hybrid stock costs)"]
[null,2,"CAPEX - Input","A:AN","Create new sub assembly in \"CAPEX - Input\" tab","This can be done by copying and pasting the last one in the list  (columns A to AC, of whichever asset you are adding, eg luminaire, bracket, column) and changing the materials item code (column Y) to the stock item code created in step 1"]
[null,3,"Mapping & Lookups","X:AD","Create new entry in \"Mapping & Lookups\" tab ","Data needs to be entered into columns X, Y, Z and AD"]
[null,4,"CAPEX Build Up","B:AC","Create new entry at bottom of table in \"CAPEX Build Up\" and change the \"Mapped to Assembly/Item\" (column H) to the new LED code created  in step 2 "]
[null,5,"CAPEX Tariff and Revenue Summary","B:BS","Create a new entry in the \"CAPEX Tariff Summary\" tab by adding a row at the bottom. The item and mapping code will automatically be looked up based on the description in column D"]
[null,"OPEX CHARGE"]
[null,5,"OPEX Input","B:L","Create a new entry in the \"Additions through the regulatory period\" in tab \"OPEX Input\". Also add the failure rates in columns T to AF for each scenario, to the bottom of the table","This should be added after the last entry which is currently in row 210. All entries in this table are usually common except for the luminaire failure column (column K) and smart controller cost (column H)."]
[null,{"$f":"B14+1","v":6},"OPEX Calc","B:AG","Create a new entry in the \"OPEX Calc\" tab and change the Mapping code (column F). Note that the description (column C) will update automatically based on the mapping code"]
[null,{"$f":"B15+1","v":7},"Warranty NPV","B:N","Create a new entry in the \"Warranty NPV\" tab and change the Lamp Type (Column B) to the new LED code"]
[null,8,"OPEX Tariff and Revenue Summary","B:BC","Create a new entry in the \"OPEX Tariff and Revenue Summary\" tab and change the Mapping Code (Column R) to the new LED code"]
[null,"PRICING SUMMARY"]
[null,{"$f":"B17+1","v":9},"New Component SLUOS","B:Q","Create a new entry in the \"New Component SLUOS\" tab and change the CAPEX and OPEX lookups (column K&L) to the LED code created"]

{"sheet":"O_Waterfall charts","index":2,"n_rows":162,"n_cols":34,"rows_kept":162,"cut":false,"hidden":true,"merged":[[10,21,10,29],[10,9,10,17]]}
[]
["Waterfall chart from RP 19-24 to RP 24-29"]
[]
[null,null,null,"Change log"]
[null,null,null,"RP 24-29 proposed",null,"AER approved overheads",null,"Reduce traffic controllers","Increase % of installations requiring TC","Increase labour on-cost","Change failure rates to RP 19-24 rates","Change labour rates to RP 19-24 rates","RP 19-24 charge - direct","RP 19-24 charge - indirect"]
[null,null,null,null,null,"Reduce capex overheads from 69% to 42%, opex overheads from 123% to 50.36%",null,"Reduce the number of traffic controllers required from 3 to 2","Increase % of cat P and cat V lights requiring installation from 5% to 10% and 68% to 80% respectively","Increase labour on-cost from 51.4% to 56.19%","Change failure rates to RP 19-24 rates","Change labour rates to RP 19-24 rates"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Opex charge",null,"Opex charge",null,null,null,null,null,null,null,null,null,"Capex charge",null,"Capex charge",null,null,null,null,null,null,null,null,null,"Volumes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex","Capex"]
[null,"Type","Light globe category","Description",null,"Capex code","Opex code","LIVE",null,{"$f":"D5","v":"RP 24-29 proposed"},{"$f":"F5","v":"AER approved overheads"},{"$f":"H5","v":"Reduce traffic controllers"},"Increase % of installations requiring TC","Increase labour on-cost","Change failure rates to RP 19-24 rates","Change labour rates to RP 19-24 rates","RP 19-24 charge - direct","RP 19-24 charge - indirect",null,"LIVE",null,{"$f":"J13","v":"RP 24-29 proposed"},"AER approved overheads","Reduce traffic controllers","Increase % of installations requiring TC","Increase labour on-cost","Change failure rates to RP 19-24 rates","Change labour rates to RP 19-24 rates","RP 19-24 charge - direct","RP 19-24 charge - indirect",null,"FY24","FY24","Incur capex?"]
[null,"Lamp","LED","LED 36W Gerard Luminaire (Cat P3)","LED0001","7206.05.80",{"$f":"_xlfn.XLOOKUP($D14,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E14,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0001"},{"$f":"_xlfn.XLOOKUP($G14,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,57.157057300642499,38.450556094455784,38.091821462663695,38.741000879441657,39.193904556376864,36.360555453804807,35.439897909589291,{"$f":"_xlfn.XLOOKUP($D14,#REF!,#REF!,_xlfn.XLOOKUP($G14,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F14,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":75.732348394764998},null,96.569344083658436,80.92826794590151,79.178256115870809,82.345142049070205,82.852687513337514,82.852687513337514,81.623928686196578,{"$f":"_xlfn.XLOOKUP($D14,#REF!,#REF!,_xlfn.XLOOKUP($F14,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F14=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G14),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F14))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F14,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":55},{"$f":"IF(SUM(_xlfn.ANCHORARRAY(AC14))=0,0,1)","v":{"$error":"#REF!"}}]
[null,"Lamp","LED","LED 23W Gerard Luminaire (Cat P3) - Aeroscreen","LED0002","7206.05.81",{"$f":"_xlfn.XLOOKUP($D15,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E15,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0002"},{"$f":"_xlfn.XLOOKUP($G15,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,54.991940043543927,36.994043697268268,36.702191793437407,37.230337759629656,37.643397558726953,36.360555453804807,35.439897909589291,{"$f":"_xlfn.XLOOKUP($D15,#REF!,#REF!,_xlfn.XLOOKUP($G15,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F15,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":71.617714446381086},null,91.727930607741129,76.871005149578608,75.120993319547907,78.287879252747288,78.79542471701464,78.79542471701464,77.56666588987369,{"$f":"_xlfn.XLOOKUP($D15,#REF!,#REF!,_xlfn.XLOOKUP($F15,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F15=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G15),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F15))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F15,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":67},{"$f":"IF(SUM(_xlfn.ANCHORARRAY(AC15))=0,0,1)","v":{"$error":"#REF!"}}]
[null,"Lamp","LED","LED 17W Gerard Luminaire (Cat P4/P5)","LED0003","7206.05.82",{"$f":"_xlfn.XLOOKUP($D16,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E16,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0003"},{"$f":"_xlfn.XLOOKUP($G16,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,54.204624677326258,36.464402825563717,36.196871913718759,36.681005716061655,37.079576832308803,36.360555453804807,35.439897909589291,{"$f":"_xlfn.XLOOKUP($D16,#REF!,#REF!,_xlfn.XLOOKUP($G16,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F16,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":73.753462859471838},null,94.240922353305251,78.976974401628908,77.226962571598222,80.393848504797603,80.901393969064941,80.901393969064941,79.67263514192399,{"$f":"_xlfn.XLOOKUP($D16,#REF!,#REF!,_xlfn.XLOOKUP($F16,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F16=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G16),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F16))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F16,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":577},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 17W Gerard Luminaire (Cat P4/P5) - Aeroscreen","LED0004","7206.05.83",{"$f":"_xlfn.XLOOKUP($D17,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E17,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0004"},{"$f":"_xlfn.XLOOKUP($G17,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.360555453804807,35.439897909589291,{"$f":"_xlfn.XLOOKUP($D17,#REF!,#REF!,_xlfn.XLOOKUP($G17,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F17,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":75.97850244915513},null,96.858977030604777,81.170989825798827,79.420977995768126,82.587863928967536,83.095409393234846,83.095409393234846,81.866650566093909,{"$f":"_xlfn.XLOOKUP($D17,#REF!,#REF!,_xlfn.XLOOKUP($F17,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F17=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G17),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F17))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F17,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":13},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 17W Gerard Luminaire - Louvred (Cat P4/P5 RRW)","LED0005","7206.05.84",{"$f":"_xlfn.XLOOKUP($D18,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E18,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0005"},{"$f":"_xlfn.XLOOKUP($G18,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.360555453804807,35.439897909589291,{"$f":"_xlfn.XLOOKUP($D18,#REF!,#REF!,_xlfn.XLOOKUP($G18,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F18,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":61.300493855615358},null,78.859485780106411,66.08682761435908,64.33681578432838,67.503701717527775,68.011247181795113,68.011247181795113,66.782488354654134,{"$f":"_xlfn.XLOOKUP($D18,#REF!,#REF!,_xlfn.XLOOKUP($F18,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F18=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G18),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F18))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F18,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 25W GE Evolve Luminaire (Cat P4/P5)","LED0006","7206.05.85",{"$f":"_xlfn.XLOOKUP($D19,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E19,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0006"},{"$f":"_xlfn.XLOOKUP($G19,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,55.926877040927408,37.622992232417424,37.302259150603312,37.882669561366654,38.312934671348508,41.734301352113185,40.479328166875256,{"$f":"_xlfn.XLOOKUP($D19,#REF!,#REF!,_xlfn.XLOOKUP($G19,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F19,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":52.48466658639591},null,69.215357944725795,58.004733146677125,56.254721316646446,59.421607249845827,59.929152714113158,59.929152714113158,58.700393886972201,{"$f":"_xlfn.XLOOKUP($D19,#REF!,#REF!,_xlfn.XLOOKUP($F19,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F19=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G19),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F19))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F19,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":176},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 35W Pecan Luminaire (Cat P3)","LED0007","7206.05.86",{"$f":"_xlfn.XLOOKUP($D20,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E20,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0007"},{"$f":"_xlfn.XLOOKUP($G20,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,35.902499735145547,35.010339107997822,{"$f":"_xlfn.XLOOKUP($D20,#REF!,#REF!,_xlfn.XLOOKUP($G20,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F20,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":90.44125978209631},null,113.87633243305187,95.432090082903301,93.682078252872628,96.848964186071996,97.356509650339348,97.356509650339348,96.127750823198355,{"$f":"_xlfn.XLOOKUP($D20,#REF!,#REF!,_xlfn.XLOOKUP($F20,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F20=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G20),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F20))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F20,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":1},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 29W Pecan Luminaire (Cat P3) - Aeroscreen","LED0008","7206.05.87",{"$f":"_xlfn.XLOOKUP($D21,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E21,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0008"},{"$f":"_xlfn.XLOOKUP($G21,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,35.70233992610823,34.82263179599547,{"$f":"_xlfn.XLOOKUP($D21,#REF!,#REF!,_xlfn.XLOOKUP($G21,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F21,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":90.44125978209631},null,113.87633243305187,95.432090082903301,93.682078252872628,96.848964186071996,97.356509650339348,97.356509650339348,96.127750823198355,{"$f":"_xlfn.XLOOKUP($D21,#REF!,#REF!,_xlfn.XLOOKUP($F21,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F21=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G21),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F21))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F21,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":13},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 42W Pecan Luminaire (Cat V5)","LED0009","7206.05.88",{"$f":"_xlfn.XLOOKUP($D22,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E22,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0009"},{"$f":"_xlfn.XLOOKUP($G22,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,41.940810841813651,40.600742016497009,{"$f":"_xlfn.XLOOKUP($D22,#REF!,#REF!,_xlfn.XLOOKUP($G22,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F22,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":131.61425517013885},null,202.32027193981853,169.55100331062542,146.95046602975631,155.08466821410434,157.06870957442209,157.06870957442209,152.26537961378017,{"$f":"_xlfn.XLOOKUP($D22,#REF!,#REF!,_xlfn.XLOOKUP($F22,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F22=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G22),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F22))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F22,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":2},{"$f":"IF(SUM(_xlfn.ANCHORARRAY(AC22))=0,0,1)","v":{"$error":"#REF!"}}]
[null,"Lamp","LED","LED 36W Pecan Luminaire (Cat V5) - Aeroscreen","LED0010","7206.05.89",{"$f":"_xlfn.XLOOKUP($D23,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E23,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0010"},{"$f":"_xlfn.XLOOKUP($G23,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,84.276019258407729,56.693957998366315,50.843965013943709,52.949447070451754,53.840675158697231,41.940810841813651,40.600742016497009,{"$f":"_xlfn.XLOOKUP($D23,#REF!,#REF!,_xlfn.XLOOKUP($G23,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F23,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":131.61425517013885},null,202.32027193981853,169.55100331062542,146.95046602975631,155.08466821410434,157.06870957442209,157.06870957442209,152.26537961378017,{"$f":"_xlfn.XLOOKUP($D23,#REF!,#REF!,_xlfn.XLOOKUP($F23,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F23=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G23),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F23))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F23,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 105W Aldridge Luminaire (Cat V3)","LED0011","7206.05.90",{"$f":"_xlfn.XLOOKUP($D24,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E24,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0011"},{"$f":"_xlfn.XLOOKUP($G24,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,41.940810841813651,40.600742016497009,{"$f":"_xlfn.XLOOKUP($D24,#REF!,#REF!,_xlfn.XLOOKUP($G24,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F24,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":212.13999092168393},null,294.29115450592792,246.6256101453078,224.02507286443873,232.15927504878678,234.14331640910453,234.14331640910453,229.33998644846258,{"$f":"_xlfn.XLOOKUP($D24,#REF!,#REF!,_xlfn.XLOOKUP($F24,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F24=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G24),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F24))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F24,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":1},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.","LED0012","7206.05.91",{"$f":"_xlfn.XLOOKUP($D25,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E25,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0012"},{"$f":"_xlfn.XLOOKUP($G25,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,44.536462883289694,43.017960559716713,{"$f":"_xlfn.XLOOKUP($D25,#REF!,#REF!,_xlfn.XLOOKUP($G25,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F25,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":237.93406356383744},null,327.41965127011542,274.38837366221139,251.78783638134234,259.92203856569034,261.9060799260082,261.9060799260082,257.10274996536617,{"$f":"_xlfn.XLOOKUP($D25,#REF!,#REF!,_xlfn.XLOOKUP($F25,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F25=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G25),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F25))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F25,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.","LED0013","7206.05.92",{"$f":"_xlfn.XLOOKUP($D26,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E26,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0013"},{"$f":"_xlfn.XLOOKUP($G26,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,44.536462883289694,43.017960559716713,{"$f":"_xlfn.XLOOKUP($D26,#REF!,#REF!,_xlfn.XLOOKUP($G26,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F26,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":235.21457073200233},null,324.21980666452708,271.70679925489264,249.1062619740236,257.24046415837159,259.22450551868934,259.22450551868934,254.42117555804742,{"$f":"_xlfn.XLOOKUP($D26,#REF!,#REF!,_xlfn.XLOOKUP($F26,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F26=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G26),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F26))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F26,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":32},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.","LED0014","7206.05.93",{"$f":"_xlfn.XLOOKUP($D27,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E27,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0014"},{"$f":"_xlfn.XLOOKUP($G27,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,44.536462883289694,43.017960559716713,{"$f":"_xlfn.XLOOKUP($D27,#REF!,#REF!,_xlfn.XLOOKUP($G27,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F27,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":267.60125809294755},null,362.32704696744281,303.64191265114363,281.04137537027458,289.17557755462258,291.15961891494032,291.15961891494032,286.35628895429846,{"$f":"_xlfn.XLOOKUP($D27,#REF!,#REF!,_xlfn.XLOOKUP($F27,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F27=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G27),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F27))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F27,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 100W Aldridge Luminaire - Brownfield","LED0015","LED0015",{"$f":"_xlfn.XLOOKUP($D28,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E28,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($G28,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,44.536462883289694,43.017960559716713,{"$f":"_xlfn.XLOOKUP($D28,#REF!,#REF!,_xlfn.XLOOKUP($G28,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F28,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":236.83289509975376},null,326.12398028014474,273.30255900704253,250.70202172617346,258.83622391052148,260.82026527083923,260.82026527083923,256.01693531019737,{"$f":"_xlfn.XLOOKUP($D28,#REF!,#REF!,_xlfn.XLOOKUP($F28,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F28=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G28),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F28))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F28,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 200W Aldridge Luminaire - Brownfield","LED0016","LED0016",{"$f":"_xlfn.XLOOKUP($D29,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E29,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0016"},{"$f":"_xlfn.XLOOKUP($G29,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,44.536462883289694,43.017960559716713,{"$f":"_xlfn.XLOOKUP($D29,#REF!,#REF!,_xlfn.XLOOKUP($G29,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F29,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":236.83289509975376},null,326.12398028014474,273.30255900704253,250.70202172617346,258.83622391052148,260.82026527083923,260.82026527083923,256.01693531019737,{"$f":"_xlfn.XLOOKUP($D29,#REF!,#REF!,_xlfn.XLOOKUP($F29,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F29=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G29),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F29))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F29,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 300W Aldridge Luminaire - Brownfield","LED0017","LED0017",{"$f":"_xlfn.XLOOKUP($D30,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E30,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0017"},{"$f":"_xlfn.XLOOKUP($G30,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,44.536462883289694,43.017960559716713,{"$f":"_xlfn.XLOOKUP($D30,#REF!,#REF!,_xlfn.XLOOKUP($G30,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F30,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":266.32847895913665},null,360.82945322578826,302.38688012763674,279.78634284676775,287.92054503111569,289.90458639143355,289.90458639143355,285.10125643079158,{"$f":"_xlfn.XLOOKUP($D30,#REF!,#REF!,_xlfn.XLOOKUP($F30,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F30=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G30),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F30))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F30,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","Fluorescent Twin 20","FLU0060","NO_CAPEX",{"$f":"_xlfn.XLOOKUP($D31,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E31,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"FLU0060"},{"$f":"_xlfn.XLOOKUP($G31,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.773998993012341},null,73.548426204569992,49.477317780073513,48.834962523577865,49.997392280339611,50.569411373597653,48.205387652296928,46.966154075284585,{"$f":"_xlfn.XLOOKUP($D31,#REF!,#REF!,_xlfn.XLOOKUP($G31,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F31,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D31,#REF!,#REF!,_xlfn.XLOOKUP($F31,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F31=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G31),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F31))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F31,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","Fluorescent 40","FLU0130","7206.05.1",{"$f":"_xlfn.XLOOKUP($D32,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E32,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"FLU0130"},{"$f":"_xlfn.XLOOKUP($G32,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":59.239465114988157},null,79.302359105665104,53.348089478720873,52.473164736360012,54.056460809931195,54.742708164274646,47.9272444263095,46.688010849297157,{"$f":"_xlfn.XLOOKUP($D32,#REF!,#REF!,_xlfn.XLOOKUP($G32,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F32,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":21.025384130086902},null,29.882209848866438,25.042268935468005,24.007318305612216,25.880203125590064,26.18036366674179,26.18036366674179,25.453680166511916,{"$f":"_xlfn.XLOOKUP($D32,#REF!,#REF!,_xlfn.XLOOKUP($F32,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F32=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G32),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F32))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F32,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":34},{"$error":"#REF!"}]
[null,"Lamp","HID","High Pressure Sodium 50","HPS0010","NO_CAPEX",{"$f":"_xlfn.XLOOKUP($D33,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E33,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"HPS0010"},{"$f":"_xlfn.XLOOKUP($G33,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":101.5131802355034},null,133.57660026215754,89.859324532248976,87.140564584956692,92.060532830356976,93.652393784024667,77.196957436779982,74.333133235982288,{"$f":"_xlfn.XLOOKUP($D33,#REF!,#REF!,_xlfn.XLOOKUP($G33,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F33,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D33,#REF!,#REF!,_xlfn.XLOOKUP($F33,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F33=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G33),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F33))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F33,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","High Pressure Sodium 50 Twin Arc","HPS0010-TA","7107.09.30",{"$f":"_xlfn.XLOOKUP($D34,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E34,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"HPS0010-TA"},{"$f":"_xlfn.XLOOKUP($G34,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":72.639195900117642},null,114.10013329437515,76.757163206352445,75.280293912340426,77.952891041183108,78.93478801245351,58.258878798570699,57.014557923070207,{"$f":"_xlfn.XLOOKUP($D34,#REF!,#REF!,_xlfn.XLOOKUP($G34,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F34,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":27.759223310679388},null,37.993137006912285,31.839491103274984,30.804540473419202,32.677425293397057,32.977585834548776,32.977585834548776,32.250902334318901,{"$f":"_xlfn.XLOOKUP($D34,#REF!,#REF!,_xlfn.XLOOKUP($F34,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F34=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G34),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F34))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F34,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","High Pressure Sodium 70","HPS0020","7107.09.3",{"$f":"_xlfn.XLOOKUP($D35,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E35,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"HPS0020"},{"$f":"_xlfn.XLOOKUP($G35,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":96.320611327572863},null,126.89604081240704,85.365194883239042,82.895725103802292,87.364568669746689,88.833988872969897,77.296298026344587,74.432473825546907,{"$f":"_xlfn.XLOOKUP($D35,#REF!,#REF!,_xlfn.XLOOKUP($G35,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F35,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":28.622312787243384},null,38.667833838081471,32.404909108887701,31.369958479031915,33.242843299009763,33.543003840161489,33.543003840161489,32.816320339931615,{"$f":"_xlfn.XLOOKUP($D35,#REF!,#REF!,_xlfn.XLOOKUP($F35,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F35=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G35),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F35))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F35,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":79},{"$error":"#REF!"}]
[null,"Lamp","HID","High Pressure Sodium 150","HPS0090","NO_CAPEX",{"$f":"_xlfn.XLOOKUP($D36,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E36,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"HPS0090"},{"$f":"_xlfn.XLOOKUP($G36,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":102.88437460689788},null,174.71393600266532,117.53313263519125,99.068652435973092,105.71423848124238,107.87927793963064,80.855890037223958,77.460957128409476,{"$f":"_xlfn.XLOOKUP($D36,#REF!,#REF!,_xlfn.XLOOKUP($G36,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F36,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D36,#REF!,#REF!,_xlfn.XLOOKUP($F36,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F36=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G36),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F36))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F36,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","High Pressure Sodium 250","HPS0110","NO_CAPEX",{"$f":"_xlfn.XLOOKUP($D37,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E37,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"HPS0110"},{"$f":"_xlfn.XLOOKUP($G37,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.481765690617152},null,140.56226852928398,94.558706240260506,81.610494593467706,86.270709974714265,87.865579152630346,81.681276721358444,78.242132595971626,{"$f":"_xlfn.XLOOKUP($D37,#REF!,#REF!,_xlfn.XLOOKUP($G37,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F37,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D37,#REF!,#REF!,_xlfn.XLOOKUP($F37,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F37=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G37),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F37))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F37,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","High Pressure Sodium 2x250","HPS0120","NO_CAPEX",{"$f":"_xlfn.XLOOKUP($D38,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E38,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"HPS0120"},{"$f":"_xlfn.XLOOKUP($G38,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":110.12598308187685},null,185.18001171273104,124.57384554421954,105.50080902782993,112.36542172998425,114.59336253604027,85.458343094910148,82.019198969523316,{"$f":"_xlfn.XLOOKUP($D38,#REF!,#REF!,_xlfn.XLOOKUP($G38,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F38,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D38,#REF!,#REF!,_xlfn.XLOOKUP($F38,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F38=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G38),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F38))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F38,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","High Pressure Sodium 400","HPS0170","7107.09.21",{"$f":"_xlfn.XLOOKUP($D39,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E39,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"HPS0170"},{"$f":"_xlfn.XLOOKUP($G39,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.339548706808898},null,130.88784796992687,88.050553652168176,79.381867074516748,82.501830481539301,83.654361150049937,90.79723631185999,87.544761767556466,{"$f":"_xlfn.XLOOKUP($D39,#REF!,#REF!,_xlfn.XLOOKUP($G39,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F39,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":66.552872355288315},null,108.37512242233676,90.821896216533588,77.456020687849644,82.266558267997155,83.439913110681132,83.439913110681132,80.599241246146164,{"$f":"_xlfn.XLOOKUP($D39,#REF!,#REF!,_xlfn.XLOOKUP($F39,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F39=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G39),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F39))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F39,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":93},{"$error":"#REF!"}]
[null,"Lamp","HID","High Pressure Sodium 2x400","HPS0180","NO_CAPEX",{"$f":"_xlfn.XLOOKUP($D40,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E40,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"HPS0180"},{"$f":"_xlfn.XLOOKUP($G40,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":142.18887681427393},null,225.55219506301492,151.73292219857862,132.65988568218901,139.52449838434333,141.75243919039934,106.2801538998178,103.02767935551425,{"$f":"_xlfn.XLOOKUP($D40,#REF!,#REF!,_xlfn.XLOOKUP($G40,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F40,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D40,#REF!,#REF!,_xlfn.XLOOKUP($F40,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F40=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G40),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F40))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F40,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","High Pressure Sodium 3x400","HPS0190","NO_CAPEX",{"$f":"_xlfn.XLOOKUP($D41,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E41,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"HPS0190"},{"$f":"_xlfn.XLOOKUP($G41,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":163.22944398502142},null,252.04833740669011,169.55734241170103,150.48430589531142,157.34891859746574,159.57685940352172,121.76307148777558,118.51059694347205,{"$f":"_xlfn.XLOOKUP($D41,#REF!,#REF!,_xlfn.XLOOKUP($G41,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F41,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D41,#REF!,#REF!,_xlfn.XLOOKUP($F41,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F41=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G41),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F41))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F41,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","High Pressure Sodium 400 Twin Arc","HPS0170-TA","7107.09.24",{"$f":"_xlfn.XLOOKUP($D42,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E42,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"HPS0170-TA"},{"$f":"_xlfn.XLOOKUP($G42,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":99.981551698063811},null,196.60270620603649,132.2580927064634,113.18505619007379,120.04966889222811,122.27760969828411,69.283087311846089,67.337299835125606,{"$f":"_xlfn.XLOOKUP($D42,#REF!,#REF!,_xlfn.XLOOKUP($G42,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F42,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":69.925679042613325},null,112.4376770253494,94.226449810401263,80.860574281717334,85.671111861864787,86.844466704548793,86.844466704548793,84.003794840013853,{"$f":"_xlfn.XLOOKUP($D42,#REF!,#REF!,_xlfn.XLOOKUP($F42,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F42=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G42),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F42))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F42,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","High Pressure Sodium 70 Twin Arc","HPS0020-TA","7107.09.61",{"$f":"_xlfn.XLOOKUP($D43,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E43,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"HPS0020-TA"},{"$f":"_xlfn.XLOOKUP($G43,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":66.715163449702942},null,105.19331096442276,70.765387425807901,69.288518131795897,71.961115260638579,72.943012231908966,52.830150292224587,51.621979044520899,{"$f":"_xlfn.XLOOKUP($D43,#REF!,#REF!,_xlfn.XLOOKUP($G43,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F43,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":30.141000214973904},null,40.497096873893739,33.937891345750593,32.902940715894815,34.775825535872663,35.075986077024382,35.075986077024382,34.349302576794507,{"$f":"_xlfn.XLOOKUP($D43,#REF!,#REF!,_xlfn.XLOOKUP($F43,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F43=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G43),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F43))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F43,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","High Pressure Sodium 150 Twin Arc","HPS0090-TA","7107.09.41",{"$f":"_xlfn.XLOOKUP($D44,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E44,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"HPS0090-TA"},{"$f":"_xlfn.XLOOKUP($G44,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":94.12637220569647},null,187.8107987022241,126.34362214730807,107.27058563091842,114.13519833307276,116.36313913912878,67.313342894406745,65.188389343225637,{"$f":"_xlfn.XLOOKUP($D44,#REF!,#REF!,_xlfn.XLOOKUP($G44,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F44,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":57.380000291795966},null,97.326373686030607,81.562683505881708,68.196807977197778,73.007345557345261,74.180700400029238,74.180700400029238,71.340028535494298,{"$f":"_xlfn.XLOOKUP($D44,#REF!,#REF!,_xlfn.XLOOKUP($F44,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F44=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G44),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F44))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F44,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","High Pressure Sodium 250 Twin Arc","HPS0110-TA","7107.09.39",{"$f":"_xlfn.XLOOKUP($D45,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E45,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"HPS0110-TA"},{"$f":"_xlfn.XLOOKUP($G45,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},null,204.17299293927474,137.35075752222571,118.27772100583607,125.14233370799042,127.37027451404643,79.194019608090414,76.869980611806412,{"$f":"_xlfn.XLOOKUP($D45,#REF!,#REF!,_xlfn.XLOOKUP($G45,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F45,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":63.71886955536683},null,102.49648713818324,85.895407630051494,72.529532101367565,77.340069681515018,78.513424524199024,78.513424524199024,75.672752659664056,{"$f":"_xlfn.XLOOKUP($D45,#REF!,#REF!,_xlfn.XLOOKUP($F45,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F45=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G45),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F45))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F45,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","Mercury Vapour 50","MVA0010","7206.05.1",{"$f":"_xlfn.XLOOKUP($D46,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E46,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"MVA0010"},{"$f":"_xlfn.XLOOKUP($G46,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.290132282450529},null,72.900514940469222,49.04145649572682,48.47206421518888,49.502457480402569,50.038640256457342,69.747290461602319,67.244962538772754,{"$f":"_xlfn.XLOOKUP($D46,#REF!,#REF!,_xlfn.XLOOKUP($G46,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F46,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":21.025384130086902},null,29.882209848866438,25.042268935468005,24.007318305612216,25.880203125590064,26.18036366674179,26.18036366674179,25.453680166511916,{"$f":"_xlfn.XLOOKUP($D46,#REF!,#REF!,_xlfn.XLOOKUP($F46,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F46=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G46),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F46))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F46,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":34},{"$error":"#REF!"}]
[null,"Lamp","HID","Mercury Vapour 80","MVA0020","7206.05.1",{"$f":"_xlfn.XLOOKUP($D47,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E47,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"MVA0020"},{"$f":"_xlfn.XLOOKUP($G47,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":53.665677678985588},null,72.116003082629305,48.51370159333613,47.938229064801725,48.979625370977743,49.518794506799466,58.880145033696543,56.99778322758231,{"$f":"_xlfn.XLOOKUP($D47,#REF!,#REF!,_xlfn.XLOOKUP($G47,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F47,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":21.025384130086902},null,29.882209848866438,25.042268935468005,24.007318305612216,25.880203125590064,26.18036366674179,26.18036366674179,25.453680166511916,{"$f":"_xlfn.XLOOKUP($D47,#REF!,#REF!,_xlfn.XLOOKUP($F47,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F47=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G47),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F47))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F47,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":34},{"$error":"#REF!"}]
[null,"Lamp","HID","Mercury Vapour 125","MVA0080","NO_CAPEX",{"$f":"_xlfn.XLOOKUP($D48,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E48,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"MVA0080"},{"$f":"_xlfn.XLOOKUP($G48,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":73.06541688476679},null,97.049915029607035,65.287181986643773,63.810312692631761,66.482909821474436,67.464806792744866,65.665605404921692,63.39825006277141,{"$f":"_xlfn.XLOOKUP($D48,#REF!,#REF!,_xlfn.XLOOKUP($G48,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F48,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D48,#REF!,#REF!,_xlfn.XLOOKUP($F48,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F48=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G48),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F48))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F48,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","Mercury Vapour 250","MVA0190","7107.09.7",{"$f":"_xlfn.XLOOKUP($D49,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E49,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"MVA0190"},{"$f":"_xlfn.XLOOKUP($G49,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":89.169867463501589},null,147.34495651198085,99.121539546707595,85.211416301805031,90.217835108450586,91.912128997196348,126.6005762545482,120.13541997265324,{"$f":"_xlfn.XLOOKUP($D49,#REF!,#REF!,_xlfn.XLOOKUP($G49,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F49,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":55.537766412070681},null,95.107398090414847,79.703109401165406,66.337233872481477,71.147771452628959,72.321126295312965,72.321126295312965,69.480454430777982,{"$f":"_xlfn.XLOOKUP($D49,#REF!,#REF!,_xlfn.XLOOKUP($F49,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F49=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G49),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F49))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F49,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":4},{"$error":"#REF!"}]
[null,"Lamp","HID","Mercury Vapour 400","MVA0220","7107.09.7",{"$f":"_xlfn.XLOOKUP($D50,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E50,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"MVA0220"},{"$f":"_xlfn.XLOOKUP($G50,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.353156167907059},null,134.6612336214275,90.588976438629743,79.09344761347208,83.230825168605918,84.675542742411878,144.39091615591767,136.85486596149227,{"$f":"_xlfn.XLOOKUP($D50,#REF!,#REF!,_xlfn.XLOOKUP($G50,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F50,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":55.537766412070681},null,95.107398090414847,79.703109401165406,66.337233872481477,71.147771452628959,72.321126295312965,72.321126295312965,69.480454430777982,{"$f":"_xlfn.XLOOKUP($D50,#REF!,#REF!,_xlfn.XLOOKUP($F50,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F50=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G50),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F50))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F50,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":4},{"$error":"#REF!"}]
[null,"Lamp","HID","Mercury Vapour 2x400","MVA0230","7107.09.7",{"$f":"_xlfn.XLOOKUP($D51,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E51,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"MVA0230"},{"$f":"_xlfn.XLOOKUP($G51,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":90.511869088794498},null,182.3908856488664,122.69755146544912,103.62451494905947,110.48912765121379,112.71706845726985,57.406105055897427,55.751973949793026,{"$f":"_xlfn.XLOOKUP($D51,#REF!,#REF!,_xlfn.XLOOKUP($G51,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F51,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":55.537766412070681},null,95.107398090414847,79.703109401165406,66.337233872481477,71.147771452628959,72.321126295312965,72.321126295312965,69.480454430777982,{"$f":"_xlfn.XLOOKUP($D51,#REF!,#REF!,_xlfn.XLOOKUP($F51,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F51=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G51),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F51))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F51,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":4},{"$error":"#REF!"}]
[null,"Lamp","HID","Metal Hallide (Reactor Control Gear) 250","MHR0060","NO_CAPEX",{"$f":"_xlfn.XLOOKUP($D52,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E52,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"MHR0060"},{"$f":"_xlfn.XLOOKUP($G52,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":77.397504146569247},null,114.66496934963152,77.137138338951885,71.275663159865658,73.385277794805504,74.247650633751988,135.81379113895383,129.77600995059166,{"$f":"_xlfn.XLOOKUP($D52,#REF!,#REF!,_xlfn.XLOOKUP($G52,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F52,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D52,#REF!,#REF!,_xlfn.XLOOKUP($F52,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F52=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G52),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F52))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F52,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","Metal Hallide (Reactor Control Gear) 400","MHR0070","7107.09.11",{"$f":"_xlfn.XLOOKUP($D53,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E53,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"MHR0070"},{"$f":"_xlfn.XLOOKUP($G53,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":80.794190744053239},null,116.80481390521949,78.576649346057664,73.677085765081202,75.440496974622079,76.203445102738883,143.36601438611177,137.3282331977496,{"$f":"_xlfn.XLOOKUP($D53,#REF!,#REF!,_xlfn.XLOOKUP($G53,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F53,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":55.537766412070681},null,95.107398090414847,79.703109401165406,66.337233872481477,71.147771452628959,72.321126295312965,72.321126295312965,69.480454430777982,{"$f":"_xlfn.XLOOKUP($D53,#REF!,#REF!,_xlfn.XLOOKUP($F53,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F53=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G53),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F53))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F53,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":4},{"$error":"#REF!"}]
[null,"Lamp","HID","Incandescent 60","INC0030","NO_CAPEX",{"$f":"_xlfn.XLOOKUP($D54,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E54,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"INC0030"},{"$f":"_xlfn.XLOOKUP($G54,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":70.960441910354163},null,94.410575558905364,63.511651979269075,62.034782685257071,64.707379814099752,65.689276785370168,49.166322642373864,47.817274545282082,{"$f":"_xlfn.XLOOKUP($D54,#REF!,#REF!,_xlfn.XLOOKUP($G54,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F54,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D54,#REF!,#REF!,_xlfn.XLOOKUP($F54,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F54=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G54),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F54))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F54,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","Metal Hallide (Reactor Control Gear) 1000","MHR0100","NO_CAPEX",{"$f":"_xlfn.XLOOKUP($D55,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E55,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"MHR0100"},{"$f":"_xlfn.XLOOKUP($G55,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},null,210.32569673001123,141.48978940054505,122.41675288415544,129.28136558630976,131.50930639236577,293.12772320583036,277.56488102482331,{"$f":"_xlfn.XLOOKUP($D55,#REF!,#REF!,_xlfn.XLOOKUP($G55,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F55,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D55,#REF!,#REF!,_xlfn.XLOOKUP($F55,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F55=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G55),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F55))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F55,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","High Pressure Sodium 600 (Internal Ignitor)","HPS0210","NO_CAPEX",{"$f":"_xlfn.XLOOKUP($D56,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E56,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"HPS0210"},{"$f":"_xlfn.XLOOKUP($G56,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":150.47533857395857},null,272.40616517472682,183.25241062416774,164.17937410777813,171.04398680993245,173.27192761598846,114.09614665687268,111.90265566115509,{"$f":"_xlfn.XLOOKUP($D56,#REF!,#REF!,_xlfn.XLOOKUP($G56,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F56,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D56,#REF!,#REF!,_xlfn.XLOOKUP($F56,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F56=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G56),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F56))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F56,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","Compact Fluorescent 1x42","FLU0350","7107.09.43",{"$f":"_xlfn.XLOOKUP($D57,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E57,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"FLU0350"},{"$f":"_xlfn.XLOOKUP($G57,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.957649225063591},null,111.00781053383167,74.67690338574927,72.740975368003291,76.244302089502526,77.451669223176836,55.418714455526967,53.836394560126266,{"$f":"_xlfn.XLOOKUP($D57,#REF!,#REF!,_xlfn.XLOOKUP($G57,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F57,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":29.476000402896499},null,40.060999569134857,33.572427544946081,32.537476915090302,34.41036173506815,34.710522276219862,34.710522276219862,33.983838775989994,{"$f":"_xlfn.XLOOKUP($D57,#REF!,#REF!,_xlfn.XLOOKUP($F57,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F57=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G57),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F57))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F57,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":134},{"$error":"#REF!"}]
[null,"Lamp","HID","Compact Fluorescent 1x32","FLU0355","Compact_Fluro_32W",{"$f":"_xlfn.XLOOKUP($D58,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E58,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"FLU0355"},{"$f":"_xlfn.XLOOKUP($G58,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":51.511221020280118},null,69.210132477580558,46.558871411737528,46.293491531023399,46.773732748120175,47.160597535827989,58.092970222614511,56.510650327213817,{"$f":"_xlfn.XLOOKUP($D58,#REF!,#REF!,_xlfn.XLOOKUP($G58,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F58,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":87.872018673105089},null,110.39915850151097,92.518104632381167,91.483154002525367,93.356038822503209,93.656199363654949,93.656199363654949,92.929515863425067,{"$f":"_xlfn.XLOOKUP($D58,#REF!,#REF!,_xlfn.XLOOKUP($F58,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F58=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G58),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F58))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F58,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":9},{"$error":"#REF!"}]
[null,"Lamp","HID","T5 2x14W","FLU0360","NO_CAPEX",{"$f":"_xlfn.XLOOKUP($D59,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E59,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"FLU0360"},{"$f":"_xlfn.XLOOKUP($G59,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},null,99.702999552148881,67.071958531747342,65.595089237735323,68.267686366578019,69.249583337848421,59.664706545869251,57.863681402297829,{"$f":"_xlfn.XLOOKUP($D59,#REF!,#REF!,_xlfn.XLOOKUP($G59,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F59,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D59,#REF!,#REF!,_xlfn.XLOOKUP($F59,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F59=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G59),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F59))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F59,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","T5 2x24W","FLU0370","NO_CAPEX",{"$f":"_xlfn.XLOOKUP($D60,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E60,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"FLU0370"},{"$f":"_xlfn.XLOOKUP($G60,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},null,106.51381219981234,71.653711794172011,70.176842500160006,72.849439629002688,73.831336600273104,63.817564170259629,62.016539026688235,{"$f":"_xlfn.XLOOKUP($D60,#REF!,#REF!,_xlfn.XLOOKUP($G60,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F60,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D60,#REF!,#REF!,_xlfn.XLOOKUP($F60,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F60=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G60),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F60))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F60,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","HID","Low Pressure Sodium 55","LPS0030","7107.09.7",{"$f":"_xlfn.XLOOKUP($D61,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E61,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LPS0030"},{"$f":"_xlfn.XLOOKUP($G61,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":107.26621411796299},null,139.53956380757327,93.870714815800653,93.394046317208975,94.256643207747004,94.74728399735595,124.71589831214258,122.372628751619,{"$f":"_xlfn.XLOOKUP($D61,#REF!,#REF!,_xlfn.XLOOKUP($G61,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F61,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":55.537766412070681},null,95.107398090414847,79.703109401165406,66.337233872481477,71.147771452628959,72.321126295312965,72.321126295312965,69.480454430777982,{"$f":"_xlfn.XLOOKUP($D61,#REF!,#REF!,_xlfn.XLOOKUP($F61,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F61=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G61),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F61))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F61,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":4},{"$error":"#REF!"}]
[null,"Lamp","HID","Low Pressure Sodium 90/100","LPS0040","7107.09.7",{"$f":"_xlfn.XLOOKUP($D62,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E62,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LPS0040"},{"$f":"_xlfn.XLOOKUP($G62,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":225.2324058318282},null,290.01565564267031,195.09862407548255,191.19725589287566,198.25731560545077,200.4300235337881,124.73465028798897,122.39138072746539,{"$f":"_xlfn.XLOOKUP($D62,#REF!,#REF!,_xlfn.XLOOKUP($G62,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F62,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":55.537766412070681},null,95.107398090414847,79.703109401165406,66.337233872481477,71.147771452628959,72.321126295312965,72.321126295312965,69.480454430777982,{"$f":"_xlfn.XLOOKUP($D62,#REF!,#REF!,_xlfn.XLOOKUP($F62,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F62=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G62),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F62))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F62,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":4},{"$error":"#REF!"}]
[null,"Lamp","HID","Low Pressure Sodium 135","LPS0050","NO_CAPEX",{"$f":"_xlfn.XLOOKUP($D63,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E63,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LPS0050"},{"$f":"_xlfn.XLOOKUP($G63,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":339.48975013749475},null,562.73388963364403,378.56096887210623,319.48026221392712,340.74411126226732,347.10730840854518,164.61455645031688,159.31362887149405,{"$f":"_xlfn.XLOOKUP($D63,#REF!,#REF!,_xlfn.XLOOKUP($G63,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F63,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D63,#REF!,#REF!,_xlfn.XLOOKUP($F63,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F63=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G63),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F63))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F63,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Support","Wood pole","9.5m Timber Pole","WOOD POLE","9.5m_Timber_Pole",{"$f":"_xlfn.XLOOKUP($D64,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E64,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"WOOD POLE"},{"$f":"_xlfn.XLOOKUP($G64,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},null,26.677076019386675,17.946137473875133,17.946137473875133,17.946137473875133,18.445459697840569,18.445459697840569,17.40588067761016,{"$f":"_xlfn.XLOOKUP($D64,#REF!,#REF!,_xlfn.XLOOKUP($G64,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F64,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":105.47074700859291},null,125.82780057675865,105.44781117388337,104.05056325379854,106.57907460862241,108.69201770836935,108.69201770836935,105.75146450543052,{"$f":"_xlfn.XLOOKUP($D64,#REF!,#REF!,_xlfn.XLOOKUP($F64,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F64=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G64),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F64))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F64,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":79},{"$error":"#REF!"}]
[null,"Support","Wood pole","11m Timber Pole","WOOD POLE","11m_Timber_Pole",{"$f":"_xlfn.XLOOKUP($D65,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E65,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"WOOD POLE"},{"$f":"_xlfn.XLOOKUP($G65,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},null,26.677076019386675,17.946137473875133,17.946137473875133,17.946137473875133,18.445459697840569,18.445459697840569,17.40588067761016,{"$f":"_xlfn.XLOOKUP($D65,#REF!,#REF!,_xlfn.XLOOKUP($G65,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F65,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":152.00002702670633},null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($D65,#REF!,#REF!,_xlfn.XLOOKUP($F65,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F65=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G65),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F65))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F65,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":410},{"$error":"#REF!"}]
[null,"Support","Wood pole","12.5m Timber Pole","WOOD POLE","12.5m_Timber_Pole",{"$f":"_xlfn.XLOOKUP($D66,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E66,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"WOOD POLE"},{"$f":"_xlfn.XLOOKUP($G66,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},null,26.677076019386675,17.946137473875133,17.946137473875133,17.946137473875133,18.445459697840569,18.445459697840569,17.40588067761016,{"$f":"_xlfn.XLOOKUP($D66,#REF!,#REF!,_xlfn.XLOOKUP($G66,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F66,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":176.59084939568589},null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($D66,#REF!,#REF!,_xlfn.XLOOKUP($F66,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F66=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G66),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F66))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F66,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":141},{"$error":"#REF!"}]
[null,"Support","Wood pole","14m Timber Pole","WOOD POLE","14m_Timber_Pole",{"$f":"_xlfn.XLOOKUP($D67,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E67,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"WOOD POLE"},{"$f":"_xlfn.XLOOKUP($G67,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},null,26.677076019386675,17.946137473875133,17.946137473875133,17.946137473875133,18.445459697840569,18.445459697840569,17.40588067761016,{"$f":"_xlfn.XLOOKUP($D67,#REF!,#REF!,_xlfn.XLOOKUP($G67,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F67,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":188.71015555443418},null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($D67,#REF!,#REF!,_xlfn.XLOOKUP($F67,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F67=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G67),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F67))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F67,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":30},{"$error":"#REF!"}]
[null,"Support","Wood pole","15.5m Timber Pole","WOOD POLE","15.5m_Timber_Pole",{"$f":"_xlfn.XLOOKUP($D68,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E68,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"WOOD POLE"},{"$f":"_xlfn.XLOOKUP($G68,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},null,26.677076019386675,17.946137473875133,17.946137473875133,17.946137473875133,18.445459697840569,18.445459697840569,17.40588067761016,{"$f":"_xlfn.XLOOKUP($D68,#REF!,#REF!,_xlfn.XLOOKUP($G68,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F68,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":197.05356277890195},null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($D68,#REF!,#REF!,_xlfn.XLOOKUP($F68,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F68=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G68),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F68))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F68,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":7},{"$error":"#REF!"}]
[null,"Support","Steel pole","7.5m Steel Column Single Outreach","STEEL POLE","7.5_Single",{"$f":"_xlfn.XLOOKUP($D69,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E69,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"STEEL POLE"},{"$f":"_xlfn.XLOOKUP($G69,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},null,23.391967661063976,15.736187396430671,15.736187396430671,15.736187396430671,16.165591120587923,16.165591120587923,15.126012100357512,{"$f":"_xlfn.XLOOKUP($D69,#REF!,#REF!,_xlfn.XLOOKUP($G69,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F69,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":203.83863499065285},null,199.95741229886832,167.57084967122901,166.17360175114419,168.70211310596807,169.62836557989212,169.62836557989212,167.38592429408871,{"$f":"_xlfn.XLOOKUP($D69,#REF!,#REF!,_xlfn.XLOOKUP($F69,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F69=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G69),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F69))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F69,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":3260},{"$error":"#REF!"}]
[null,"Support","Steel pole","9.0m Steel Column Single Outreach","STEEL POLE","9.0_Single",{"$f":"_xlfn.XLOOKUP($D70,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E70,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"STEEL POLE"},{"$f":"_xlfn.XLOOKUP($G70,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},null,23.391967661063976,15.736187396430671,15.736187396430671,15.736187396430671,16.165591120587923,16.165591120587923,15.126012100357512,{"$f":"_xlfn.XLOOKUP($D70,#REF!,#REF!,_xlfn.XLOOKUP($G70,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F70,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":226.2831094818477},null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($D70,#REF!,#REF!,_xlfn.XLOOKUP($F70,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F70=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G70),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F70))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F70,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":496},{"$error":"#REF!"}]
[null,"Support","Steel pole","10.5m Steel Column Single Outreach","STEEL POLE","10.5_Single",{"$f":"_xlfn.XLOOKUP($D71,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E71,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"STEEL POLE"},{"$f":"_xlfn.XLOOKUP($G71,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},null,23.391967661063976,15.736187396430671,15.736187396430671,15.736187396430671,16.165591120587923,16.165591120587923,15.126012100357512,{"$f":"_xlfn.XLOOKUP($D71,#REF!,#REF!,_xlfn.XLOOKUP($G71,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F71,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":361.72386919462673},null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($D71,#REF!,#REF!,_xlfn.XLOOKUP($F71,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F71=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G71),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F71))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F71,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":454},{"$error":"#REF!"}]
[null,"Support","Steel pole","12.0m Steel Column Single Outreach","STEEL POLE","12.0_Single",{"$f":"_xlfn.XLOOKUP($D72,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E72,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"STEEL POLE"},{"$f":"_xlfn.XLOOKUP($G72,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},null,23.391967661063976,15.736187396430671,15.736187396430671,15.736187396430671,16.165591120587923,16.165591120587923,15.126012100357512,{"$f":"_xlfn.XLOOKUP($D72,#REF!,#REF!,_xlfn.XLOOKUP($G72,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F72,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":378.27162020005193},null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($D72,#REF!,#REF!,_xlfn.XLOOKUP($F72,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F72=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G72),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F72))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F72,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":177},{"$error":"#REF!"}]
[null,"Support","Roundabout column","12m Roundabout Column","R/BOUT COLUMN","7206.10.73",{"$f":"_xlfn.XLOOKUP($D73,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E73,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"R/BOUT COLUMN"},{"$f":"_xlfn.XLOOKUP($G73,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},null,23.391967661063976,15.736187396430671,15.736187396430671,15.736187396430671,16.165591120587923,16.165591120587923,15.126012100357512,{"$f":"_xlfn.XLOOKUP($D73,#REF!,#REF!,_xlfn.XLOOKUP($G73,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F73,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":504.31302794165572},null,487.85213073389565,408.83603723982111,390.79127138932995,397.28579724829524,401.934988031187,401.934988031187,392.85422287112095,{"$f":"_xlfn.XLOOKUP($D73,#REF!,#REF!,_xlfn.XLOOKUP($F73,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F73=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G73),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F73))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F73,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":16},{"$error":"#REF!"}]
[null,"Support","Roundabout column","15m Roundabout Column","R/BOUT COLUMN","7206.10.74",{"$f":"_xlfn.XLOOKUP($D74,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E74,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"R/BOUT COLUMN"},{"$f":"_xlfn.XLOOKUP($G74,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},null,23.391967661063976,15.736187396430671,15.736187396430671,15.736187396430671,16.165591120587923,16.165591120587923,15.126012100357512,{"$f":"_xlfn.XLOOKUP($D74,#REF!,#REF!,_xlfn.XLOOKUP($G74,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F74,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":555.07271183184741},null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($D74,#REF!,#REF!,_xlfn.XLOOKUP($F74,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F74=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G74),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F74))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F74,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":2},{"$error":"#REF!"}]
[null,"Support","Roundabout column","18m Roundabout Column","R/BOUT COLUMN","7206.10.75",{"$f":"_xlfn.XLOOKUP($D75,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E75,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"R/BOUT COLUMN"},{"$f":"_xlfn.XLOOKUP($G75,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},null,23.391967661063976,15.736187396430671,15.736187396430671,15.736187396430671,16.165591120587923,16.165591120587923,15.126012100357512,{"$f":"_xlfn.XLOOKUP($D75,#REF!,#REF!,_xlfn.XLOOKUP($G75,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F75,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":744.21296251791864},null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($D75,#REF!,#REF!,_xlfn.XLOOKUP($F75,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F75=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G75),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F75))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F75,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":3},{"$error":"#REF!"}]
[null,"Support","Shared or No Pole","SHARED OR NO POLE","SHARED OR NO POLE","NO_CAPEX",{"$f":"_xlfn.XLOOKUP($D76,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E76,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"SHARED OR NO POLE"},{"$f":"_xlfn.XLOOKUP($G76,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D76,#REF!,#REF!,_xlfn.XLOOKUP($G76,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F76,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D76,#REF!,#REF!,_xlfn.XLOOKUP($F76,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F76=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G76),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F76))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F76,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Support","Suspended","SUSPENDED","SUSPENDED","NO_CAPEX",{"$f":"_xlfn.XLOOKUP($D77,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E77,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"SUSPENDED"},{"$f":"_xlfn.XLOOKUP($G77,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":37.56304981790457},null,53.35415203877335,35.892274947750266,35.892274947750266,35.892274947750266,36.890919395681138,36.890919395681138,34.81176135522032,{"$f":"_xlfn.XLOOKUP($D77,#REF!,#REF!,_xlfn.XLOOKUP($G77,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F77,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D77,#REF!,#REF!,_xlfn.XLOOKUP($F77,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F77=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G77),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F77))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F77,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Support","No capital","NO CAPITAL","NO CAPITAL","NO CAPITAL",{"$f":"_xlfn.XLOOKUP($D78,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E78,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"NO CAPITAL"},{"$f":"_xlfn.XLOOKUP($G78,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D78,#REF!,#REF!,_xlfn.XLOOKUP($G78,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F78,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D78,#REF!,#REF!,_xlfn.XLOOKUP($F78,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F78=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G78),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F78))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F78,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Traffic","Night patrol","Street Patrol","Street Patrol","NO_CAPEX",{"$f":"_xlfn.XLOOKUP($D79,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E79,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"Street Patrol"},{"$f":"_xlfn.XLOOKUP($G79,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},null,15.431916263746549,10.381321047076739,10.381321047076739,10.381321047076739,10.381321047076739,10.381321047076739,10.381321047076739,{"$f":"_xlfn.XLOOKUP($D79,#REF!,#REF!,_xlfn.XLOOKUP($G79,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F79,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":0},null,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP($D79,#REF!,#REF!,_xlfn.XLOOKUP($F79,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F79=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G79),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F79))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F79,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 33W Luminaire StreetLED2 Category P3 Aeroscreen","LED0101","LED0101",{"$f":"_xlfn.XLOOKUP($D80,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E80,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($G80,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,54.893525622766717,36.9278385883052,36.639026808472579,37.161671254183659,37.572919967924683,36.356735929379333,35.436316008375044,{"$f":"_xlfn.XLOOKUP($D80,#REF!,#REF!,_xlfn.XLOOKUP($G80,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F80,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":69.849606873085662},null,88.774323475015294,74.395785795938906,72.645773965908205,75.812659899107601,76.320205363374939,76.320205363374939,75.091446536233988,{"$f":"_xlfn.XLOOKUP($D80,#REF!,#REF!,_xlfn.XLOOKUP($F80,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F80=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G80),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F80))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F80,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":4139},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 33W Luminaire StreetLED2 Category P3 Aeroscreen Connected","LED0102","LED0102",{"$f":"_xlfn.XLOOKUP($D81,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E81,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G81,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.356735929379333,35.436316008375044,{"$f":"_xlfn.XLOOKUP($D81,#REF!,#REF!,_xlfn.XLOOKUP($G81,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F81,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,131.88218779982495,110.52158563187373,108.77157380184305,111.93845973504246,112.54487769234883,112.54487769234883,111.07675026251809,{"$f":"_xlfn.XLOOKUP($D81,#REF!,#REF!,_xlfn.XLOOKUP($F81,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F81=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G81),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F81))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F81,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga","LED0103","LED0103",{"$f":"_xlfn.XLOOKUP($D82,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E82,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0103"},{"$f":"_xlfn.XLOOKUP($G82,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,62.277158622331605,41.894938159882571,41.320354724215569,42.36014209515654,42.909842285106912,43.747066815276625,42.363710011079128,{"$f":"_xlfn.XLOOKUP($D82,#REF!,#REF!,_xlfn.XLOOKUP($G82,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F82,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":74.124163381820807},null,93.731742322469756,78.55026488672884,76.800253056698125,79.967138989897535,80.474684454164858,80.474684454164858,79.245925627023894,{"$f":"_xlfn.XLOOKUP($D82,#REF!,#REF!,_xlfn.XLOOKUP($F82,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F82=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G82),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F82))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F82,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga Connected","LED0104","LED0104",{"$f":"_xlfn.XLOOKUP($D83,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E83,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G83,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,62.277158622331605,41.894938159882571,41.320354724215569,42.36014209515654,42.909842285106912,43.747066815276625,42.363710011079128,{"$f":"_xlfn.XLOOKUP($D83,#REF!,#REF!,_xlfn.XLOOKUP($G83,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F83,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,136.8396066472794,114.67606472266364,112.92605289263295,116.09293882583236,116.69935678313875,116.69935678313875,115.231229353308,{"$f":"_xlfn.XLOOKUP($D83,#REF!,#REF!,_xlfn.XLOOKUP($F83,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F83=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G83),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F83))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F83,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 17W Luminaire StreetLED3  3000K P4/P5","LED0105","LED0105",{"$f":"_xlfn.XLOOKUP($D84,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E84,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($G84,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,56.763399617533679,38.185735658603519,37.839161522804375,38.46633485765765,38.911994193167793,36.356735929379333,35.436316008375044,{"$f":"_xlfn.XLOOKUP($D84,#REF!,#REF!,_xlfn.XLOOKUP($G84,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F84,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":57.239665172316968},null,74.14993787502469,62.14007247810865,60.390060648077963,63.556946581277359,64.064492045544668,64.064492045544668,62.835733218403732,{"$f":"_xlfn.XLOOKUP($D84,#REF!,#REF!,_xlfn.XLOOKUP($F84,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F84=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G84),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F84))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F84,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":9262},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 17W Luminaire StreetLED3  3000K P4/P5 Connected","LED0106","LED0106",{"$f":"_xlfn.XLOOKUP($D85,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E85,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G85,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.356735929379333,35.436316008375044,{"$f":"_xlfn.XLOOKUP($D85,#REF!,#REF!,_xlfn.XLOOKUP($G85,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F85,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,117.25780219983427,98.265872314043463,96.515860484012762,99.682746417212172,100.28916437451858,100.28916437451858,98.821036944687819,{"$f":"_xlfn.XLOOKUP($D85,#REF!,#REF!,_xlfn.XLOOKUP($F85,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F85=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G85),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F85))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F85,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga","LED0107","LED0107",{"$f":"_xlfn.XLOOKUP($D86,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E86,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($G86,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,62.277158622331605,41.894938159882571,41.320354724215569,42.36014209515654,42.909842285106912,43.747066815276625,42.363710011079128,{"$f":"_xlfn.XLOOKUP($D86,#REF!,#REF!,_xlfn.XLOOKUP($G86,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F86,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":61.514221681052106},null,79.107356722479111,66.294551568898555,64.544539738867869,67.711425672067264,68.218971136334602,68.218971136334602,66.990212309193652,{"$f":"_xlfn.XLOOKUP($D86,#REF!,#REF!,_xlfn.XLOOKUP($F86,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F86=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G86),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F86))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F86,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga Connected","LED0108","LED0108",{"$f":"_xlfn.XLOOKUP($D87,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E87,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G87,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,62.277158622331605,41.894938159882571,41.320354724215569,42.36014209515654,42.909842285106912,43.747066815276625,42.363710011079128,{"$f":"_xlfn.XLOOKUP($D87,#REF!,#REF!,_xlfn.XLOOKUP($G87,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F87,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,122.21522104728874,102.42035140483337,100.67033957480267,103.83722550800208,104.4436434653085,104.4436434653085,102.97551603547775,{"$f":"_xlfn.XLOOKUP($D87,#REF!,#REF!,_xlfn.XLOOKUP($F87,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F87=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G87),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F87))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F87,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW","LED0109","LED0109",{"$f":"_xlfn.XLOOKUP($D88,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E88,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($G88,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,61.044426921342229,41.065657898497022,40.586838368774522,41.453327844558665,41.977769393066474,36.356735929379333,35.436316008375044,{"$f":"_xlfn.XLOOKUP($D88,#REF!,#REF!,_xlfn.XLOOKUP($G88,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F88,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":55.743570394259656},null,72.414841278415622,60.686004796332178,58.935992966301491,62.102878899500872,62.610424363768225,62.610424363768225,61.38166553662726,{"$f":"_xlfn.XLOOKUP($D88,#REF!,#REF!,_xlfn.XLOOKUP($F88,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F88=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G88),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F88))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F88,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":464},{"$f":"IF(SUM(_xlfn.ANCHORARRAY(AC88))=0,0,1)","v":{"$error":"#REF!"}}]
[null,"Lamp","LED","LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW Connected","LED0110","LED0110",{"$f":"_xlfn.XLOOKUP($D89,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E89,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G89,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.356735929379333,35.436316008375044,{"$f":"_xlfn.XLOOKUP($D89,#REF!,#REF!,_xlfn.XLOOKUP($G89,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F89,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,115.52270560322523,96.811804632266998,95.061792802236283,98.228678735435693,98.835096692742113,98.835096692742113,97.366969262911354,{"$f":"_xlfn.XLOOKUP($D89,#REF!,#REF!,_xlfn.XLOOKUP($F89,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F89=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G89),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F89))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F89,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga","LED0111","LED0111",{"$f":"_xlfn.XLOOKUP($D90,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E90,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($G90,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,62.277158622331605,41.894938159882571,41.320354724215569,42.36014209515654,42.909842285106912,43.747066815276625,42.363710011079128,{"$f":"_xlfn.XLOOKUP($D90,#REF!,#REF!,_xlfn.XLOOKUP($G90,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F90,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":65.575050364350503},null,83.816904627560845,70.241306705149,68.4912948751183,71.658180808317695,72.165726272585019,72.165726272585019,70.936967445444054,{"$f":"_xlfn.XLOOKUP($D90,#REF!,#REF!,_xlfn.XLOOKUP($F90,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F90=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G90),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F90))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F90,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga Connected","LED0112","LED0112",{"$f":"_xlfn.XLOOKUP($D91,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E91,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G91,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,62.277158622331605,41.894938159882571,41.320354724215569,42.36014209515654,42.909842285106912,43.747066815276625,42.363710011079128,{"$f":"_xlfn.XLOOKUP($D91,#REF!,#REF!,_xlfn.XLOOKUP($G91,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F91,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,126.92476895237047,106.3671065410838,104.61709471105311,107.78398064425252,108.39039860155891,108.39039860155891,106.92227117172817,{"$f":"_xlfn.XLOOKUP($D91,#REF!,#REF!,_xlfn.XLOOKUP($F91,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F91=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G91),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F91))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F91,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA","LED0113","LED0113",{"$f":"_xlfn.XLOOKUP($D92,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E92,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0113"},{"$f":"_xlfn.XLOOKUP($G92,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.356735929379333,35.436316008375044,{"$f":"_xlfn.XLOOKUP($D92,#REF!,#REF!,_xlfn.XLOOKUP($G92,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F92,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":61.727949506488862},null,79.355227664851853,66.502275523438072,64.752263693407372,67.919149626606753,68.426695090874105,68.426695090874105,67.197936263733141,{"$f":"_xlfn.XLOOKUP($D92,#REF!,#REF!,_xlfn.XLOOKUP($F92,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F92=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G92),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F92))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F92,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":44},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA Connected","LED0114","LED0114",{"$f":"_xlfn.XLOOKUP($D93,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E93,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G93,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.356735929379333,35.436316008375044,{"$f":"_xlfn.XLOOKUP($D93,#REF!,#REF!,_xlfn.XLOOKUP($G93,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F93,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,122.46309198966146,102.62807535937287,100.87806352934219,104.04494946254158,104.651367419848,104.651367419848,103.18323999001724,{"$f":"_xlfn.XLOOKUP($D93,#REF!,#REF!,_xlfn.XLOOKUP($F93,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F93=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G93),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F93))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F93,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga","LED0115","LED0115",{"$f":"_xlfn.XLOOKUP($D94,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E94,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($G94,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,62.277158622331605,41.894938159882571,41.320354724215569,42.36014209515654,42.909842285106912,43.747066815276625,42.363710011079128,{"$f":"_xlfn.XLOOKUP($D94,#REF!,#REF!,_xlfn.XLOOKUP($G94,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F94,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":66.002506015224029},null,84.312646512306301,70.656754614227978,68.906742784197306,72.073628717396673,72.581174181664011,72.581174181664011,71.35241535452306,{"$f":"_xlfn.XLOOKUP($D94,#REF!,#REF!,_xlfn.XLOOKUP($F94,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F94=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G94),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F94))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F94,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga Connected","LED0116","LED0116",{"$f":"_xlfn.XLOOKUP($D95,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E95,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G95,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,62.277158622331605,41.894938159882571,41.320354724215569,42.36014209515654,42.909842285106912,43.747066815276625,42.363710011079128,{"$f":"_xlfn.XLOOKUP($D95,#REF!,#REF!,_xlfn.XLOOKUP($G95,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F95,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,127.42051083711591,106.78255445016279,105.03254262013209,108.1994285533315,108.80584651063792,108.80584651063792,107.33771908080716,{"$f":"_xlfn.XLOOKUP($D95,#REF!,#REF!,_xlfn.XLOOKUP($F95,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F95=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G95),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F95))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F95,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA","LED0117","LED0117",{"$f":"_xlfn.XLOOKUP($D96,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E96,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($G96,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D96,#REF!,#REF!,_xlfn.XLOOKUP($G96,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F96,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":131.99205638289982},null,201.33955111615697,168.72912719299688,146.12858991212781,154.26279209647586,156.24683345679361,156.24683345679361,151.44350349615169,{"$f":"_xlfn.XLOOKUP($D96,#REF!,#REF!,_xlfn.XLOOKUP($F96,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F96=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G96),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F96))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F96,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":47},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected","LED0118","LED0118",{"$f":"_xlfn.XLOOKUP($D97,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E97,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G97,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D97,#REF!,#REF!,_xlfn.XLOOKUP($G97,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F97,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,244.44741544096661,204.85492702893171,182.25438974806264,190.38859193241069,192.47150578576748,192.47150578576748,187.42880722243581,{"$f":"_xlfn.XLOOKUP($D97,#REF!,#REF!,_xlfn.XLOOKUP($F97,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F97=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G97),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F97))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F97,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga","LED0119","LED0119",{"$f":"_xlfn.XLOOKUP($D98,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E98,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0119"},{"$f":"_xlfn.XLOOKUP($G98,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,92.806512439002518,62.432570551993095,55.01210965228924,57.682821791081338,58.717301609456285,60.479697915183216,57.853631231265908,{"$f":"_xlfn.XLOOKUP($D98,#REF!,#REF!,_xlfn.XLOOKUP($G98,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F98,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":136.26661289163494},null,206.29696996361142,172.88360628378678,150.2830690029177,158.41727118726578,160.40131254758353,160.40131254758353,155.59798258694161,{"$f":"_xlfn.XLOOKUP($D98,#REF!,#REF!,_xlfn.XLOOKUP($F98,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F98=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G98),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F98))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F98,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga Connected","LED0120","LED0120",{"$f":"_xlfn.XLOOKUP($D99,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E99,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G99,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,92.806512439002518,62.432570551993095,55.01210965228924,57.682821791081338,58.717301609456285,60.479697915183216,57.853631231265908,{"$f":"_xlfn.XLOOKUP($D99,#REF!,#REF!,_xlfn.XLOOKUP($G99,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F99,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,249.40483428842109,209.00940611972163,186.40886883885253,194.54307102320064,196.62598487655742,196.62598487655742,191.58328631322576,{"$f":"_xlfn.XLOOKUP($D99,#REF!,#REF!,_xlfn.XLOOKUP($F99,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F99=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G99),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F99))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F99,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA","LED0121","LED0121",{"$f":"_xlfn.XLOOKUP($D100,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E100,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($G100,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,65.429978240374211,44.015895278818874,41.012375390843516,42.09337792321174,42.667341883652703,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D100,#REF!,#REF!,_xlfn.XLOOKUP($G100,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F100,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":131.99205638289982},null,201.33955111615697,168.72912719299688,146.12858991212781,154.26279209647586,156.24683345679361,156.24683345679361,151.44350349615169,{"$f":"_xlfn.XLOOKUP($D100,#REF!,#REF!,_xlfn.XLOOKUP($F100,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F100=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G100),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F100))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F100,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":2669},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA Connected","LED0122","LED0122",{"$f":"_xlfn.XLOOKUP($D101,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E101,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G101,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D101,#REF!,#REF!,_xlfn.XLOOKUP($G101,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F101,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,244.44741544096661,204.85492702893171,182.25438974806264,190.38859193241069,192.47150578576748,192.47150578576748,187.42880722243581,{"$f":"_xlfn.XLOOKUP($D101,#REF!,#REF!,_xlfn.XLOOKUP($F101,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F101=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G101),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F101))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F101,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga","LED0123","LED0123",{"$f":"_xlfn.XLOOKUP($D102,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E102,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0123"},{"$f":"_xlfn.XLOOKUP($G102,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,92.806512439002518,62.432570551993095,55.01210965228924,57.682821791081338,58.717301609456285,60.479697915183216,57.853631231265908,{"$f":"_xlfn.XLOOKUP($D102,#REF!,#REF!,_xlfn.XLOOKUP($G102,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F102,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":136.26661289163494},null,206.29696996361142,172.88360628378678,150.2830690029177,158.41727118726578,160.40131254758353,160.40131254758353,155.59798258694161,{"$f":"_xlfn.XLOOKUP($D102,#REF!,#REF!,_xlfn.XLOOKUP($F102,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F102=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G102),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F102))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F102,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected","LED0124","LED0124",{"$f":"_xlfn.XLOOKUP($D103,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E103,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G103,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,92.806512439002518,62.432570551993095,55.01210965228924,57.682821791081338,58.717301609456285,60.479697915183216,57.853631231265908,{"$f":"_xlfn.XLOOKUP($D103,#REF!,#REF!,_xlfn.XLOOKUP($G103,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F103,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,249.40483428842109,209.00940611972163,186.40886883885253,194.54307102320064,196.62598487655742,196.62598487655742,191.58328631322576,{"$f":"_xlfn.XLOOKUP($D103,#REF!,#REF!,_xlfn.XLOOKUP($F103,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F103=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G103),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F103))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F103,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA","LED0125","LED0125",{"$f":"_xlfn.XLOOKUP($D104,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E104,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($G104,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,63.350415093556727,42.616936633903293,39.927510328984184,40.895466844895601,41.434422349854692,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D104,#REF!,#REF!,_xlfn.XLOOKUP($G104,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F104,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":135.19797376445115},null,205.05761525174779,171.8449865110893,149.24444923022025,157.37865141456828,159.36269277488606,159.36269277488606,154.55936281424414,{"$f":"_xlfn.XLOOKUP($D104,#REF!,#REF!,_xlfn.XLOOKUP($F104,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F104=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G104),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F104))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F104,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":6593},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA Connected","LED0126","LED0126",{"$f":"_xlfn.XLOOKUP($D105,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E105,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G105,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D105,#REF!,#REF!,_xlfn.XLOOKUP($G105,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F105,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,248.16547957655746,207.97078634702416,185.37024906615505,193.50445125050311,195.5873651038599,195.5873651038599,190.54466654052825,{"$f":"_xlfn.XLOOKUP($D105,#REF!,#REF!,_xlfn.XLOOKUP($F105,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F105=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G105),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F105))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F105,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga","LED0127","LED0127",{"$f":"_xlfn.XLOOKUP($D106,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E106,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($G106,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,92.806512439002518,62.432570551993095,55.01210965228924,57.682821791081338,58.717301609456285,60.479697915183216,57.853631231265908,{"$f":"_xlfn.XLOOKUP($D106,#REF!,#REF!,_xlfn.XLOOKUP($G106,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F106,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":136.26661289163494},null,206.29696996361142,172.88360628378678,150.2830690029177,158.41727118726578,160.40131254758353,160.40131254758353,155.59798258694161,{"$f":"_xlfn.XLOOKUP($D106,#REF!,#REF!,_xlfn.XLOOKUP($F106,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F106=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G106),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F106))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F106,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga Connected","LED0128","LED0128",{"$f":"_xlfn.XLOOKUP($D107,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E107,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G107,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,92.806512439002518,62.432570551993095,55.01210965228924,57.682821791081338,58.717301609456285,60.479697915183216,57.853631231265908,{"$f":"_xlfn.XLOOKUP($D107,#REF!,#REF!,_xlfn.XLOOKUP($G107,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F107,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,249.40483428842109,209.00940611972163,186.40886883885253,194.54307102320064,196.62598487655742,196.62598487655742,191.58328631322576,{"$f":"_xlfn.XLOOKUP($D107,#REF!,#REF!,_xlfn.XLOOKUP($F107,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F107=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G107),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F107))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F107,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen","LED0129","LED0129",{"$f":"_xlfn.XLOOKUP($D108,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E108,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($G108,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,67.769486780543886,45.589723754348896,42.232848585435256,43.441027886317393,44.054376359175471,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D108,#REF!,#REF!,_xlfn.XLOOKUP($G108,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F108,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":196.11040401392714},null,275.70083382797372,231.0463135548456,208.44577627397655,216.5799784583246,218.56401981864238,218.56401981864238,213.7606898580004,{"$f":"_xlfn.XLOOKUP($D108,#REF!,#REF!,_xlfn.XLOOKUP($F108,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F108=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G108),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F108))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F108,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":412},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen Connected","LED0130","LED0130",{"$f":"_xlfn.XLOOKUP($D109,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E109,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G109,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D109,#REF!,#REF!,_xlfn.XLOOKUP($G109,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F109,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,318.80869815278328,267.1721133907804,244.57157610991138,252.7057782942594,254.78869214761625,254.78869214761625,249.74599358428458,{"$f":"_xlfn.XLOOKUP($D109,#REF!,#REF!,_xlfn.XLOOKUP($F109,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F109=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G109),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F109))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F109,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga","LED0131","LED0131",{"$f":"_xlfn.XLOOKUP($D110,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E110,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($G110,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,92.806512439002518,62.432570551993095,55.01210965228924,57.682821791081338,58.717301609456285,60.479697915183216,57.853631231265908,{"$f":"_xlfn.XLOOKUP($D110,#REF!,#REF!,_xlfn.XLOOKUP($G110,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F110,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":200.38496052266228},null,280.65825267542812,235.20079264563554,212.60025536476644,220.73445754911455,222.71849890943233,222.71849890943233,217.91516894879032,{"$f":"_xlfn.XLOOKUP($D110,#REF!,#REF!,_xlfn.XLOOKUP($F110,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F110=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G110),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F110))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F110,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga Connected","LED0132","LED0132",{"$f":"_xlfn.XLOOKUP($D111,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E111,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G111,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,92.806512439002518,62.432570551993095,55.01210965228924,57.682821791081338,58.717301609456285,60.479697915183216,57.853631231265908,{"$f":"_xlfn.XLOOKUP($D111,#REF!,#REF!,_xlfn.XLOOKUP($G111,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F111,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,323.76611700023773,271.3265924815704,248.72605520070132,256.86025738504929,258.94317123840614,258.94317123840614,253.90047267507447,{"$f":"_xlfn.XLOOKUP($D111,#REF!,#REF!,_xlfn.XLOOKUP($F111,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F111=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G111),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F111))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F111,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm","LED0133","LED0133",{"$f":"_xlfn.XLOOKUP($D112,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E112,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0133"},{"$f":"_xlfn.XLOOKUP($G112,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,51.941092999450476,34.941685319413132,34.744077259527657,35.10167609080365,35.458592243856629,36.341027640088676,35.42158497534156,{"$f":"_xlfn.XLOOKUP($D112,#REF!,#REF!,_xlfn.XLOOKUP($G112,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F112,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":69.742742960367281},null,88.650388003828937,74.291923818669147,72.541911988638475,75.708797921837871,76.216343386105194,76.216343386105194,74.98758455896423,{"$f":"_xlfn.XLOOKUP($D112,#REF!,#REF!,_xlfn.XLOOKUP($F112,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F112=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G112),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F112))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F112,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":2802},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm Connected","LED0134","LED0134",{"$f":"_xlfn.XLOOKUP($D113,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E113,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G113,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.341027640088676,35.42158497534156,{"$f":"_xlfn.XLOOKUP($D113,#REF!,#REF!,_xlfn.XLOOKUP($G113,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F113,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,131.75825232863855,110.41772365460396,108.66771182457329,111.83459775777267,112.4410157150791,112.4410157150791,110.97288828524833,{"$f":"_xlfn.XLOOKUP($D113,#REF!,#REF!,_xlfn.XLOOKUP($F113,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F113=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G113),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F113))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F113,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga","LED0135","LED0135",{"$f":"_xlfn.XLOOKUP($D114,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E114,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($G114,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,62.277158622331605,41.894938159882571,41.320354724215569,42.36014209515654,42.909842285106912,43.715795583835664,42.33438424970366,{"$f":"_xlfn.XLOOKUP($D114,#REF!,#REF!,_xlfn.XLOOKUP($G114,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F114,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":78.719311628711111},null,95.714709861451553,80.21205652304478,78.462044693014093,81.628930626213503,82.136476090480812,82.136476090480812,80.907717263339862,{"$f":"_xlfn.XLOOKUP($D114,#REF!,#REF!,_xlfn.XLOOKUP($F114,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F114=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G114),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F114))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F114,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga Connected","LED0136","LED0136",{"$f":"_xlfn.XLOOKUP($D115,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E115,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G115,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,62.277158622331605,41.894938159882571,41.320354724215569,42.36014209515654,42.909842285106912,43.715795583835664,42.33438424970366,{"$f":"_xlfn.XLOOKUP($D115,#REF!,#REF!,_xlfn.XLOOKUP($G115,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F115,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,138.82257418626114,116.33785635897959,114.58784452894891,117.75473046214829,118.36114841945471,118.36114841945471,116.89302098962398,{"$f":"_xlfn.XLOOKUP($D115,#REF!,#REF!,_xlfn.XLOOKUP($F115,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F115=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G115),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F115))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F115,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm","LED0137","LED0137",{"$f":"_xlfn.XLOOKUP($D116,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E116,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0137"},{"$f":"_xlfn.XLOOKUP($G116,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,52.531579524113724,35.338915973191547,35.123067169316634,35.513675123479651,35.881457788670247,36.341027640088676,35.42158497534156,{"$f":"_xlfn.XLOOKUP($D116,#REF!,#REF!,_xlfn.XLOOKUP($G116,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F116,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":69.742742960367281},null,88.650388003828937,74.291923818669147,72.541911988638475,75.708797921837871,76.216343386105194,76.216343386105194,74.98758455896423,{"$f":"_xlfn.XLOOKUP($D116,#REF!,#REF!,_xlfn.XLOOKUP($F116,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F116=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G116),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F116))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F116,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":1468},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected","LED0138","LED0138",{"$f":"_xlfn.XLOOKUP($D117,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E117,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G117,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.341027640088676,35.42158497534156,{"$f":"_xlfn.XLOOKUP($D117,#REF!,#REF!,_xlfn.XLOOKUP($G117,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F117,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,131.75825232863855,110.41772365460396,108.66771182457329,111.83459775777267,112.4410157150791,112.4410157150791,110.97288828524833,{"$f":"_xlfn.XLOOKUP($D117,#REF!,#REF!,_xlfn.XLOOKUP($F117,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F117=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G117),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F117))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F117,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga","LED0139","LED0139",{"$f":"_xlfn.XLOOKUP($D118,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E118,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($G118,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,62.277158622331605,41.894938159882571,41.320354724215569,42.36014209515654,42.909842285106912,43.715795583835664,42.33438424970366,{"$f":"_xlfn.XLOOKUP($D118,#REF!,#REF!,_xlfn.XLOOKUP($G118,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F118,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":78.719311628711111},null,95.714709861451553,80.21205652304478,78.462044693014093,81.628930626213503,82.136476090480812,82.136476090480812,80.907717263339862,{"$f":"_xlfn.XLOOKUP($D118,#REF!,#REF!,_xlfn.XLOOKUP($F118,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F118=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G118),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F118))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F118,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga Connected","LED0140","LED0140",{"$f":"_xlfn.XLOOKUP($D119,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E119,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G119,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,62.277158622331605,41.894938159882571,41.320354724215569,42.36014209515654,42.909842285106912,43.715795583835664,42.33438424970366,{"$f":"_xlfn.XLOOKUP($D119,#REF!,#REF!,_xlfn.XLOOKUP($G119,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F119,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,138.82257418626114,116.33785635897959,114.58784452894891,117.75473046214829,118.36114841945471,118.36114841945471,116.89302098962398,{"$f":"_xlfn.XLOOKUP($D119,#REF!,#REF!,_xlfn.XLOOKUP($F119,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F119=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G119),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F119))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F119,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield","LED0141","LED0141",{"$f":"_xlfn.XLOOKUP($D120,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E120,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($G120,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.341027640088676,35.42158497534156,{"$f":"_xlfn.XLOOKUP($D120,#REF!,#REF!,_xlfn.XLOOKUP($G120,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F120,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":69.742742960367281},null,88.650388003828937,74.291923818669147,72.541911988638475,75.708797921837871,76.216343386105194,76.216343386105194,74.98758455896423,{"$f":"_xlfn.XLOOKUP($D120,#REF!,#REF!,_xlfn.XLOOKUP($F120,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F120=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G120),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F120))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F120,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":6},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield Connected","LED0142","LED0142",{"$f":"_xlfn.XLOOKUP($D121,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E121,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G121,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.341027640088676,35.42158497534156,{"$f":"_xlfn.XLOOKUP($D121,#REF!,#REF!,_xlfn.XLOOKUP($G121,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F121,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,131.75825232863855,110.41772365460396,108.66771182457329,111.83459775777267,112.4410157150791,112.4410157150791,110.97288828524833,{"$f":"_xlfn.XLOOKUP($D121,#REF!,#REF!,_xlfn.XLOOKUP($F121,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F121=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G121),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F121))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F121,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga","LED0143","LED0143",{"$f":"_xlfn.XLOOKUP($D122,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E122,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0143"},{"$f":"_xlfn.XLOOKUP($G122,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,62.277158622331605,41.894938159882571,41.320354724215569,42.36014209515654,42.909842285106912,43.715795583835664,42.33438424970366,{"$f":"_xlfn.XLOOKUP($D122,#REF!,#REF!,_xlfn.XLOOKUP($G122,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F122,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":78.719311628711111},null,95.714709861451553,80.21205652304478,78.462044693014093,81.628930626213503,82.136476090480812,82.136476090480812,80.907717263339862,{"$f":"_xlfn.XLOOKUP($D122,#REF!,#REF!,_xlfn.XLOOKUP($F122,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F122=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G122),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F122))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F122,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga Connected","LED0144","LED0144",{"$f":"_xlfn.XLOOKUP($D123,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E123,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G123,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,62.277158622331605,41.894938159882571,41.320354724215569,42.36014209515654,42.909842285106912,43.715795583835664,42.33438424970366,{"$f":"_xlfn.XLOOKUP($D123,#REF!,#REF!,_xlfn.XLOOKUP($G123,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F123,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,138.82257418626114,116.33785635897959,114.58784452894891,117.75473046214829,118.36114841945471,118.36114841945471,116.89302098962398,{"$f":"_xlfn.XLOOKUP($D123,#REF!,#REF!,_xlfn.XLOOKUP($F123,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F123=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G123),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F123))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F123,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm","LED0145","LED0145",{"$f":"_xlfn.XLOOKUP($D124,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E124,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($G124,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.341027640088676,35.42158497534156,{"$f":"_xlfn.XLOOKUP($D124,#REF!,#REF!,_xlfn.XLOOKUP($G124,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F124,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":69.742742960367281},null,88.650388003828937,74.291923818669147,72.541911988638475,75.708797921837871,76.216343386105194,76.216343386105194,74.98758455896423,{"$f":"_xlfn.XLOOKUP($D124,#REF!,#REF!,_xlfn.XLOOKUP($F124,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F124=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G124),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F124))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F124,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":53},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm Connected","LED0146","LED0146",{"$f":"_xlfn.XLOOKUP($D125,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E125,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G125,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.341027640088676,35.42158497534156,{"$f":"_xlfn.XLOOKUP($D125,#REF!,#REF!,_xlfn.XLOOKUP($G125,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F125,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,131.75825232863855,110.41772365460396,108.66771182457329,111.83459775777267,112.4410157150791,112.4410157150791,110.97288828524833,{"$f":"_xlfn.XLOOKUP($D125,#REF!,#REF!,_xlfn.XLOOKUP($F125,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F125=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G125),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F125))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F125,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga","LED0147","LED0147",{"$f":"_xlfn.XLOOKUP($D126,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E126,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0147"},{"$f":"_xlfn.XLOOKUP($G126,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,62.277158622331605,41.894938159882571,41.320354724215569,42.36014209515654,42.909842285106912,43.715795583835664,42.33438424970366,{"$f":"_xlfn.XLOOKUP($D126,#REF!,#REF!,_xlfn.XLOOKUP($G126,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F126,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":78.719311628711111},null,95.714709861451553,80.21205652304478,78.462044693014093,81.628930626213503,82.136476090480812,82.136476090480812,80.907717263339862,{"$f":"_xlfn.XLOOKUP($D126,#REF!,#REF!,_xlfn.XLOOKUP($F126,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F126=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G126),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F126))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F126,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected","LED0148","LED0148",{"$f":"_xlfn.XLOOKUP($D127,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E127,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G127,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,62.277158622331605,41.894938159882571,41.320354724215569,42.36014209515654,42.909842285106912,43.715795583835664,42.33438424970366,{"$f":"_xlfn.XLOOKUP($D127,#REF!,#REF!,_xlfn.XLOOKUP($G127,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F127,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,138.82257418626114,116.33785635897959,114.58784452894891,117.75473046214829,118.36114841945471,118.36114841945471,116.89302098962398,{"$f":"_xlfn.XLOOKUP($D127,#REF!,#REF!,_xlfn.XLOOKUP($F127,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F127=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G127),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F127))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F127,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm","LED0149","LED0149",{"$f":"_xlfn.XLOOKUP($D128,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E128,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($G128,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,62.050688126795791,41.742587480831055,39.249469665322088,40.146772420948004,40.663847641230923,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D128,#REF!,#REF!,_xlfn.XLOOKUP($G128,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F128,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":119.38211468213107},null,186.71516551616637,156.47341387516661,133.87287659429757,142.00707877864559,143.99112013896337,143.99112013896337,139.18779017832142,{"$f":"_xlfn.XLOOKUP($D128,#REF!,#REF!,_xlfn.XLOOKUP($F128,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F128=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G128),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F128))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F128,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":309},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm Connected","LED0150","LED0150",{"$f":"_xlfn.XLOOKUP($D129,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E129,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G129,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D129,#REF!,#REF!,_xlfn.XLOOKUP($G129,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F129,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,229.82302984097601,192.59921371110147,169.99867643023239,178.13287861458042,180.21579246793729,180.21579246793729,175.17309390460554,{"$f":"_xlfn.XLOOKUP($D129,#REF!,#REF!,_xlfn.XLOOKUP($F129,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F129=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G129),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F129))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F129,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga","LED0151","LED0151",{"$f":"_xlfn.XLOOKUP($D130,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E130,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($G130,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,92.806512439002518,62.432570551993095,55.01210965228924,57.682821791081338,58.717301609456285,60.479697915183216,57.853631231265908,{"$f":"_xlfn.XLOOKUP($D130,#REF!,#REF!,_xlfn.XLOOKUP($G130,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F130,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":128.35868335047491},null,192.6640681331117,161.45878878411455,138.85825150324547,146.9924536875935,148.97649504791127,148.97649504791127,144.17316508726935,{"$f":"_xlfn.XLOOKUP($D130,#REF!,#REF!,_xlfn.XLOOKUP($F130,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F130=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G130),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F130))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F130,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga Connected","LED0152","LED0152",{"$f":"_xlfn.XLOOKUP($D131,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E131,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G131,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,92.806512439002518,62.432570551993095,55.01210965228924,57.682821791081338,58.717301609456285,60.479697915183216,57.853631231265908,{"$f":"_xlfn.XLOOKUP($D131,#REF!,#REF!,_xlfn.XLOOKUP($G131,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F131,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,235.77193245792131,197.58458862004937,174.9840513391803,183.11825352352835,185.20116737688514,185.20116737688514,180.15846881355344,{"$f":"_xlfn.XLOOKUP($D131,#REF!,#REF!,_xlfn.XLOOKUP($F131,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F131=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G131),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F131))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F131,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm","LED0153","LED0153",{"$f":"_xlfn.XLOOKUP($D132,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E132,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($G132,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D132,#REF!,#REF!,_xlfn.XLOOKUP($G132,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F132,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":119.38211468213107},null,186.71516551616637,156.47341387516661,133.87287659429757,142.00707877864559,143.99112013896337,143.99112013896337,139.18779017832142,{"$f":"_xlfn.XLOOKUP($D132,#REF!,#REF!,_xlfn.XLOOKUP($F132,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F132=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G132),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F132))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F132,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm Connected","LED0154","LED0154",{"$f":"_xlfn.XLOOKUP($D133,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E133,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G133,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D133,#REF!,#REF!,_xlfn.XLOOKUP($G133,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F133,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,229.82302984097601,192.59921371110147,169.99867643023239,178.13287861458042,180.21579246793729,180.21579246793729,175.17309390460554,{"$f":"_xlfn.XLOOKUP($D133,#REF!,#REF!,_xlfn.XLOOKUP($F133,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F133=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G133),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F133))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F133,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga","LED0155","LED0155",{"$f":"_xlfn.XLOOKUP($D134,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E134,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($G134,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,92.806512439002518,62.432570551993095,55.01210965228924,57.682821791081338,58.717301609456285,60.479697915183216,57.853631231265908,{"$f":"_xlfn.XLOOKUP($D134,#REF!,#REF!,_xlfn.XLOOKUP($G134,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F134,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":128.35868335047491},null,192.6640681331117,161.45878878411455,138.85825150324547,146.9924536875935,148.97649504791127,148.97649504791127,144.17316508726935,{"$f":"_xlfn.XLOOKUP($D134,#REF!,#REF!,_xlfn.XLOOKUP($F134,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F134=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G134),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F134))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F134,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga Connected","LED0156","LED0156",{"$f":"_xlfn.XLOOKUP($D135,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E135,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G135,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,92.806512439002518,62.432570551993095,55.01210965228924,57.682821791081338,58.717301609456285,60.479697915183216,57.853631231265908,{"$f":"_xlfn.XLOOKUP($D135,#REF!,#REF!,_xlfn.XLOOKUP($G135,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F135,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,235.77193245792131,197.58458862004937,174.9840513391803,183.11825352352835,185.20116737688514,185.20116737688514,180.15846881355344,{"$f":"_xlfn.XLOOKUP($D135,#REF!,#REF!,_xlfn.XLOOKUP($F135,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F135=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G135),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F135))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F135,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 17W Luminaire GE Evolve 3000K P4/P5","LED0157","LED0157",{"$f":"_xlfn.XLOOKUP($D136,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E136,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($G136,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,52.629993944890934,35.405121082154622,35.186232154281477,35.582341628925654,35.951935379472502,36.341027640088676,35.42158497534156,{"$f":"_xlfn.XLOOKUP($D136,#REF!,#REF!,_xlfn.XLOOKUP($G136,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F136,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":54.888659092512619},null,71.423357508924738,59.855108978174201,58.105097148143507,61.27198308134291,61.779528545610241,61.779528545610241,60.550769718469276,{"$f":"_xlfn.XLOOKUP($D136,#REF!,#REF!,_xlfn.XLOOKUP($F136,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F136=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G136),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F136))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F136,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":4070},{"$error":"#REF!"}]
[null,"Lamp","LED","LED 17W Luminaire GE Evolve 3000K P4/P5 Connected","LED0158","LED0158",{"$f":"_xlfn.XLOOKUP($D137,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E137,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($G137,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.341027640088676,35.42158497534156,{"$f":"_xlfn.XLOOKUP($D137,#REF!,#REF!,_xlfn.XLOOKUP($G137,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F137,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":{"$error":"#N/A"}},null,114.53122183373432,95.980908814109,94.230896984078313,97.397782917277723,98.004200874584129,98.004200874584129,96.536073444753384,{"$f":"_xlfn.XLOOKUP($D137,#REF!,#REF!,_xlfn.XLOOKUP($F137,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F137=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G137),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F137))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F137,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":{"$error":"#N/A"}},{"$error":"#REF!"}]
[null,"Lamp","LED","Bourke Hill 17W LED Aeroscreen luminaire Top Entry ","LED0159","LED0159",{"$f":"_xlfn.XLOOKUP($D138,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E138,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($G138,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.341027640088676,35.42158497534156,{"$f":"_xlfn.XLOOKUP($D138,#REF!,#REF!,_xlfn.XLOOKUP($G138,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F138,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":122.21577287893075},null,149.68996443272184,125.44508472511976,124.410134095264,126.28301891524185,126.58317945639358,126.58317945639358,125.85649595616371,{"$f":"_xlfn.XLOOKUP($D138,#REF!,#REF!,_xlfn.XLOOKUP($F138,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F138=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G138),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F138))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F138,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":399},{"$error":"#REF!"}]
[null,"Lamp","LED","Bourke Hill 34W LED Aeroscreen luminaire Top Entry","LED0163","LED0163",{"$f":"_xlfn.XLOOKUP($D139,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E139,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0163"},{"$f":"_xlfn.XLOOKUP($G139,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.341027640088676,35.42158497534156,{"$f":"_xlfn.XLOOKUP($D139,#REF!,#REF!,_xlfn.XLOOKUP($G139,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F139,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":122.21577287893075},null,149.68996443272184,125.44508472511976,124.410134095264,126.28301891524185,126.58317945639358,126.58317945639358,125.85649595616371,{"$f":"_xlfn.XLOOKUP($D139,#REF!,#REF!,_xlfn.XLOOKUP($F139,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F139=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G139),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F139))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F139,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":41},{"$error":"#REF!"}]
[null,"Lamp","LED","Bourke Hill 17W LED Aeroscreen luminaire Side Entry","LED0167","LED0167",{"$f":"_xlfn.XLOOKUP($D140,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E140,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0167"},{"$f":"_xlfn.XLOOKUP($G140,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.341027640088676,35.42158497534156,{"$f":"_xlfn.XLOOKUP($D140,#REF!,#REF!,_xlfn.XLOOKUP($G140,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F140,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":122.21577287893075},null,149.68996443272184,125.44508472511976,124.410134095264,126.28301891524185,126.58317945639358,126.58317945639358,125.85649595616371,{"$f":"_xlfn.XLOOKUP($D140,#REF!,#REF!,_xlfn.XLOOKUP($F140,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F140=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G140),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F140))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F140,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":4},{"$error":"#REF!"}]
[null,"Lamp","LED","Bourke Hill 34W LED Aeroscreen luminaire Side Entry","LED0171","LED0171",{"$f":"_xlfn.XLOOKUP($D141,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E141,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($G141,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.341027640088676,35.42158497534156,{"$f":"_xlfn.XLOOKUP($D141,#REF!,#REF!,_xlfn.XLOOKUP($G141,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F141,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":122.21577287893075},null,149.68996443272184,125.44508472511976,124.410134095264,126.28301891524185,126.58317945639358,126.58317945639358,125.85649595616371,{"$f":"_xlfn.XLOOKUP($D141,#REF!,#REF!,_xlfn.XLOOKUP($F141,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F141=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G141),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F141))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F141,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","Parkville 80W LED Aeroscreen luminaire Top Entry","LED0175","LED0175",{"$f":"_xlfn.XLOOKUP($D142,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E142,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($G142,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D142,#REF!,#REF!,_xlfn.XLOOKUP($G142,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F142,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":217.41903271238013},null,229.52298760364408,192.34776850550034,178.98189297681645,183.79243055696386,185.08273106503168,185.08273106503168,181.95893575884867,{"$f":"_xlfn.XLOOKUP($D142,#REF!,#REF!,_xlfn.XLOOKUP($F142,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F142=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G142),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F142))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F142,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":25},{"$error":"#REF!"}]
[null,"Lamp","LED","Parkville 100W LED Aeroscreen luminaire Top Entry","LED0179","LED0179",{"$f":"_xlfn.XLOOKUP($D143,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E143,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0179"},{"$f":"_xlfn.XLOOKUP($G143,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D143,#REF!,#REF!,_xlfn.XLOOKUP($G143,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F143,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":217.41903271238013},null,229.52298760364408,192.34776850550034,178.98189297681645,183.79243055696386,185.08273106503168,185.08273106503168,181.95893575884867,{"$f":"_xlfn.XLOOKUP($D143,#REF!,#REF!,_xlfn.XLOOKUP($F143,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F143=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G143),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F143))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F143,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":5},{"$error":"#REF!"}]
[null,"Lamp","LED","Parkville 155W LED Aeroscreen luminaire Top Entry","LED0183","LED0183",{"$f":"_xlfn.XLOOKUP($D144,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E144,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($G144,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D144,#REF!,#REF!,_xlfn.XLOOKUP($G144,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F144,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":222.97532953785495},null,236.11953641481381,197.87589210180519,184.51001657312128,189.32055415326874,190.6108546613365,190.6108546613365,187.4870593551536,{"$f":"_xlfn.XLOOKUP($D144,#REF!,#REF!,_xlfn.XLOOKUP($F144,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F144=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G144),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F144))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F144,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":49},{"$error":"#REF!"}]
[null,"Lamp","LED","Parkville 80W LED Aeroscreen luminaire Side Entry","LED0187","LED0187",{"$f":"_xlfn.XLOOKUP($D145,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E145,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($G145,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D145,#REF!,#REF!,_xlfn.XLOOKUP($G145,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F145,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":222.35796322391329},null,235.38658654690602,197.26165614666024,183.8957806179763,188.70631819812377,189.99661870619153,189.99661870619153,186.8728234000086,{"$f":"_xlfn.XLOOKUP($D145,#REF!,#REF!,_xlfn.XLOOKUP($F145,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F145=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G145),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F145))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F145,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":2},{"$error":"#REF!"}]
[null,"Lamp","LED","Parkville 100W LED Aeroscreen luminaire Side Entry","LED0191","LED0191",{"$f":"_xlfn.XLOOKUP($D146,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E146,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0191"},{"$f":"_xlfn.XLOOKUP($G146,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D146,#REF!,#REF!,_xlfn.XLOOKUP($G146,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F146,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":222.35796322391329},null,235.38658654690602,197.26165614666024,183.8957806179763,188.70631819812377,189.99661870619153,189.99661870619153,186.8728234000086,{"$f":"_xlfn.XLOOKUP($D146,#REF!,#REF!,_xlfn.XLOOKUP($F146,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F146=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G146),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F146))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F146,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","Parkville 155W LED Aeroscreen luminaire Side Entry","LED0195","LED0195",{"$f":"_xlfn.XLOOKUP($D147,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E147,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($G147,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D147,#REF!,#REF!,_xlfn.XLOOKUP($G147,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F147,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":227.91426004938813},null,241.98313535807569,202.78977974296512,189.42390421428121,194.23444179442865,195.52474230249643,195.52474230249643,192.40094699631345,{"$f":"_xlfn.XLOOKUP($D147,#REF!,#REF!,_xlfn.XLOOKUP($F147,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F147=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G147),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F147))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F147,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":0},{"$error":"#REF!"}]
[null,"Lamp","LED","Kensington 17W LED 3000k","LED0199","LED0199",{"$f":"_xlfn.XLOOKUP($D148,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E148,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($G148,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.341027640088676,35.42158497534156,{"$f":"_xlfn.XLOOKUP($D148,#REF!,#REF!,_xlfn.XLOOKUP($G148,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F148,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":147.02155137310623},null,179.13989012525494,150.1250854028454,149.09013477298961,150.96301959296744,151.26318013411918,151.26318013411918,150.53649663388927,{"$f":"_xlfn.XLOOKUP($D148,#REF!,#REF!,_xlfn.XLOOKUP($F148,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F148=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G148),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F148))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F148,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":107},{"$error":"#REF!"}]
[null,"Lamp","LED","Kensington 34W LED 3000k","LED0203","LED0203",{"$f":"_xlfn.XLOOKUP($D149,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E149,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0203"},{"$f":"_xlfn.XLOOKUP($G149,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},null,54.303039098103469,36.530607934526785,36.260036898683595,36.749672221507652,37.150054423111079,36.341027640088676,35.42158497534156,{"$f":"_xlfn.XLOOKUP($D149,#REF!,#REF!,_xlfn.XLOOKUP($G149,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F149,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":146.29305912265505},null,178.27500928112374,149.40028697577426,148.36533634591851,150.23822116589633,150.5383817070481,150.5383817070481,149.81169820681822,{"$f":"_xlfn.XLOOKUP($D149,#REF!,#REF!,_xlfn.XLOOKUP($F149,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F149=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G149),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F149))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F149,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":23},{"$error":"#REF!"}]
[null,"Lamp","LED","LED210-Emilio Catenary 71W","LED0210","LED0210",{"$f":"_xlfn.XLOOKUP($D150,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E150,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0210"},{"$f":"_xlfn.XLOOKUP($G150,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D150,#REF!,#REF!,_xlfn.XLOOKUP($G150,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F150,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":205.74400375925427},null,283.13696209915531,237.27803219103046,214.67749491016144,222.81169709450947,224.79573845482724,224.79573845482724,219.9924084941853,{"$f":"_xlfn.XLOOKUP($D150,#REF!,#REF!,_xlfn.XLOOKUP($F150,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F150=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G150),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F150))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F150,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":1},{"$error":"#REF!"}]
[null,"Lamp","LED","LED214-GE Area Lighter Flood Light 150W","LED0214","LED0214",{"$f":"_xlfn.XLOOKUP($D151,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E151,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($G151,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D151,#REF!,#REF!,_xlfn.XLOOKUP($G151,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F151,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":102.49761647262724},null,167.13336106872129,140.06322146654648,117.46268418567739,125.59688637002544,127.58092773034322,127.58092773034322,122.77759776970127,{"$f":"_xlfn.XLOOKUP($D151,#REF!,#REF!,_xlfn.XLOOKUP($F151,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F151=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G151),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F151))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F151,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":145},{"$error":"#REF!"}]
[null,"Lamp","LED","LED218-GE Area Lighter Flood Light 240W","LED0218","LED0218",{"$f":"_xlfn.XLOOKUP($D152,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E152,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($G152,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D152,#REF!,#REF!,_xlfn.XLOOKUP($G152,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F152,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":119.16838685669434},null,186.46729457379365,156.26568992062712,133.66515263975811,141.7993548241061,143.78339618442385,143.78339618442385,138.98006622378193,{"$f":"_xlfn.XLOOKUP($D152,#REF!,#REF!,_xlfn.XLOOKUP($F152,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F152=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G152),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F152))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F152,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":88},{"$f":"IF(SUM(_xlfn.ANCHORARRAY(AC152))=0,0,1)","v":{"$error":"#REF!"}}]
[null,"Lamp","LED","LED222-Sirkel Catenary 100W","LED0222","LED0222",{"$f":"_xlfn.XLOOKUP($D153,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137,_xlfn.XLOOKUP($E153,'O_OPEX Tariff Summary'!$D$8:$D$137,'O_OPEX Tariff Summary'!$R$8:$R$137))","v":"LED0222"},{"$f":"_xlfn.XLOOKUP($G153,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},null,68.679295657276541,46.201768161499473,42.707477049998715,43.965113983080705,44.593778655212105,42.824661491870486,41.423833920425402,{"$f":"_xlfn.XLOOKUP($D153,#REF!,#REF!,_xlfn.XLOOKUP($G153,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"_xlfn.XLOOKUP($F153,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$V$9:$V$178)","v":311.55724877384574},null,403.35436914992573,338.02415014268598,315.42361286181693,323.55781504616499,325.54185640648274,325.54185640648274,320.73852644584082,{"$f":"_xlfn.XLOOKUP($D153,#REF!,#REF!,_xlfn.XLOOKUP($F153,#REF!,#REF!))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F153=\"NO_CAPEX\",SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$G153),SUMIFS('I_Number of assets'!$M$8:$M$113,'I_Number of assets'!$F$8:$F$119,$F153))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP($F153,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$J$9:$J$178)","v":2},{"$error":"#REF!"}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(J$14:J$153,$AF$14:$AF$153)","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(K$14:K$153,$AF$14:$AF$153)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#REF!"},{"$error":"#VALUE!"},null,null,null,{"$f":"SUMPRODUCT(V$14:V$153,$AG$14:$AG$153,$AH$14:$AH$153)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#REF!"},{"$error":"#N/A"}]
[]
[]
[null,null,null,"Rearrange"]
[null,null,null,"Opex"]
[null,null,null,"RP 19-24 charge - indirect","RP 19-24 charge - direct","Change labour rates to RP 24-29 rates","Change failure rates to RP 24-29 rates","Decrease labour on-cost","Decrease % of installations requiring TC","Increase number of traffic controllers","RP 24-29 proposed overheads","RP 24-29 proposed",null,null,null,null,null,null,null,null,null,{"$f":"D160","v":"RP 19-24 charge - indirect"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"F160","v":"Change labour rates to RP 24-29 rates"},"Change failure rates to RP 24-29 rates","Decrease labour on-cost","Decrease % of installations requiring TC","Increase number of traffic controllers","RP 24-29 proposed overheads","RP 24-29 proposed"]
[null,null,null,{"$f":"D162","v":{"$error":"#VALUE!"}},{"$f":"F162","v":{"$error":"#VALUE!"}},{"$f":"G162-F162","v":{"$error":"#VALUE!"}},{"$f":"H162-G162","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"L162","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,{"$f":"V162","v":{"$error":"#N/A"}},{"$f":"W162","v":{"$error":"#REF!"}},{"$f":"Y162-X162","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AD162-AC162","v":{"$error":"#N/A"}},{"$f":"AD162","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"_xlfn.SORTBY($J$155:$R$155,COLUMN($J$155:$R$155),-1)","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SORTBY($V$155:$AD$155,COLUMN($V$155:$AD$155),-1)","v":{"$error":"#N/A"}},{"$error":"#REF!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"O_Scenario analysis","index":3,"n_rows":340,"n_cols":11,"rows_kept":340,"cut":false,"hidden":true,"merged":[[29,2,32,2],[33,2,36,2],[37,2,40,2],[8,2,11,2],[13,2,16,2],[17,2,20,2],[21,2,24,2],[25,2,28,2]]}
[]
["Scenario analysis"]
["To explore potential under recovery of indirect costs"]
[]
[null,null,"Live scenario",{"$f":"'I_Global Inputs'!F3","v":"Base Case"}]
[]
[]
[null,null,null,null,"FY23","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,null,"Live","Direct opex",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Indirect opex",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Direct capex",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Indirect capex",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[{"$f":"IF(ISBLANK(C14),A13,C14)","v":"Base Case"},1,{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!B14)","v":"Base Case"},{"$f":"D9","v":"Direct opex"},6014807.8494704077,5619274.9636646286,5602738.980318848,5588521.6835664101,5576915.4744967539,5601310.0223156149,5686054.1256944807]
[{"$f":"IF(ISBLANK(C15),A14,C15)","v":"Base Case"},1,null,{"$f":"D10","v":"Indirect opex"},5897093.7007919652,5509301.6802128404,5493089.3180451281,5479150.2640937278,5467771.1969468417,5491688.3257856155,5574773.9256454259]
["Base Case",1,null,"Direct capex",2194418.2718534111,2069017.2230966864,1913124.1600009955,1821421.026543061,1728416.4341488332,1675917.2593654792,1601338.616943154]
["Base Case",1,null,"Indirect capex",1096011.6202199727,1033379.5284314469,955518.06926657527,909716.545842516,863265.00316929386,837044.06509538821,799795.44218538073]
["Low labour rate scenario",{"$f":"B14+1","v":2},{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!B18)","v":"Low labour rate scenario"},{"$f":"D14","v":"Direct opex"}]
["Low labour rate scenario",{"$f":"B15+1","v":2},null,{"$f":"D15","v":"Indirect opex"}]
["Low labour rate scenario",2,null,"Direct capex"]
["Low labour rate scenario",2,null,"Indirect capex"]
["Scenario 2",3,{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!B22)","v":"Scenario 2"},"Direct opex"]
["Scenario 2",3,null,"Indirect opex"]
["Scenario 2",3,null,"Direct capex"]
["Scenario 2",3,null,"Indirect capex"]
["Scenario 3",4,{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!B26)","v":"Scenario 3"},"Direct opex"]
["Scenario 3",4,null,"Indirect opex"]
["Scenario 3",4,null,"Direct capex"]
["Scenario 3",4,null,"Indirect capex"]
["Scenario 4",5,{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!B30)","v":"Scenario 4"},"Direct opex"]
["Scenario 4",5,null,"Indirect opex"]
["Scenario 4",5,null,"Direct capex"]
["Scenario 4",5,null,"Indirect capex"]
["Scenario 5",6,{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!B34)","v":"Scenario 5"},"Direct opex"]
["Scenario 5",6,null,"Indirect opex"]
["Scenario 5",6,null,"Direct capex"]
["Scenario 5",6,null,"Indirect capex"]
["Scenario 6",7,{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!B38)","v":"Scenario 6"},"Direct opex"]
["Scenario 6",7,null,"Indirect opex"]
["Scenario 6",7,null,"Direct capex"]
["Scenario 6",7,null,"Indirect capex"]
[]
[]
[null,null,null,"Base Case","less","AER approved"]
[]
[null,null,null,null,"FY23","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,null,null,{"$f":"D9","v":"Direct opex"},{"$f":"_xlfn.XLOOKUP($D$44&$D47,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D47,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D47,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D47,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D47,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D47,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D47,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D47,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D47,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D47,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D47,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D47,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D47,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D47,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"D10","v":"Indirect opex"},{"$f":"_xlfn.XLOOKUP($D$44&$D48,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D48,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D48,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D48,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D48,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D48,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D48,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D48,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D48,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D48,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D48,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D48,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D48,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D48,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}}]
[null,null,null,"Direct capex",{"$f":"_xlfn.XLOOKUP($D$44&$D49,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D49,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D49,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D49,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D49,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D49,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D49,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D49,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D49,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D49,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D49,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D49,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D49,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D49,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}}]
[null,null,null,"Indirect capex",{"$f":"_xlfn.XLOOKUP($D$44&$D50,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D50,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D50,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D50,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D50,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D50,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D50,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D50,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D50,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D50,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D50,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D50,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($D$44&$D50,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)-_xlfn.XLOOKUP($F$44&$D50,$A$14:$A$41&$D$14:$D$41,$E$14:$E$41)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,"Shortfall"]
[]
[null,null,null,null,"Current shortfall (approximated from SCI)",null,"Forecast shortfall"]
[null,null,null,null,{"$f":"E46","v":"FY23"},{"$f":"F46","v":"FY24"},"FY25","FY26","FY27","FY28","FY29"]
[null,null,null,"Direct"]
[null,null,null,"Indirect",3686955.2335151713,2807992.2650730014]
[]
[]
[]
[]
[]
["Opex tariffs",null,null,null,1,{"$f":"E63+1","v":2},3,4,5,6,7]
[null,null,"FY25","Live",{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!E63)","v":"Base Case"},{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!F63)","v":"Low labour rate scenario"},{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!G63)","v":"Scenario 2"},{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!H63)","v":"Scenario 3"},{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!I63)","v":"Scenario 4"},{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!J63)","v":"Scenario 5"},{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!K63)","v":"Scenario 6"}]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D8","v":"LED 36W Gerard Luminaire (Cat P3)"},{"$f":"'O_OPEX Tariff Summary'!AC8","v":36.355533476693545},58.296995861856843]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D9","v":"LED 23W Gerard Luminaire (Cat P3) - Aeroscreen"},{"$f":"'O_OPEX Tariff Summary'!AC9","v":36.355533476693545},55.859809037393333]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D10","v":"LED 17W Gerard Luminaire (Cat P4/P5)"},{"$f":"'O_OPEX Tariff Summary'!AC10","v":36.355533476693545},54.97355928304296]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D11","v":"LED 17W Gerard Luminaire (Cat P4/P5) - Aeroscreen"},{"$f":"'O_OPEX Tariff Summary'!AC11","v":36.355533476693545},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D12","v":"LED 17W Gerard Luminaire - Louvred (Cat P4/P5 RRW)"},{"$f":"'O_OPEX Tariff Summary'!AC12","v":36.355533476693545},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D13","v":"LED 25W GE Evolve Luminaire (Cat P4/P5)"},{"$f":"'O_OPEX Tariff Summary'!AC13","v":36.355533476693545},56.912230620684397]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D14","v":"LED 35W Pecan Luminaire (Cat P3)"},{"$f":"'O_OPEX Tariff Summary'!AC14","v":36.355533476693545},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D15","v":"LED 29W Pecan Luminaire (Cat P3) - Aeroscreen"},{"$f":"'O_OPEX Tariff Summary'!AC15","v":36.355533476693545},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D16","v":"LED 42W Pecan Luminaire (Cat V5)"},{"$f":"'O_OPEX Tariff Summary'!AC16","v":42.827111150495845},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D17","v":"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen"},{"$f":"'O_OPEX Tariff Summary'!AC17","v":42.827111150495845},89.490157442703321]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D18","v":"LED 105W Aldridge Luminaire (Cat V3)"},{"$f":"'O_OPEX Tariff Summary'!AC18","v":42.827111150495845},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D19","v":"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist."},{"$f":"'O_OPEX Tariff Summary'!AC19","v":42.827111150495845},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D20","v":"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist."},{"$f":"'O_OPEX Tariff Summary'!AC20","v":42.827111150495845},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D21","v":"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist."},{"$f":"'O_OPEX Tariff Summary'!AC21","v":42.827111150495845},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D22","v":"LED 100W Aldridge Luminaire - Brownfield"},{"$f":"'O_OPEX Tariff Summary'!AC22","v":42.827111150495845},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D23","v":"LED 200W Aldridge Luminaire - Brownfield"},{"$f":"'O_OPEX Tariff Summary'!AC23","v":42.827111150495845},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D24","v":"LED 300W Aldridge Luminaire - Brownfield"},{"$f":"'O_OPEX Tariff Summary'!AC24","v":42.827111150495845},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D25","v":"Fluorescent Twin 20"},{"$f":"'O_OPEX Tariff Summary'!AC25","v":54.773998993012341},74.406833864284295]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D26","v":"Fluorescent 40"},{"$f":"'O_OPEX Tariff Summary'!AC26","v":59.239465114988157},80.891252641526719]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D27","v":"High Pressure Sodium 50"},{"$f":"'O_OPEX Tariff Summary'!AC27","v":101.5131802355034},139.68230399311443]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D28","v":"High Pressure Sodium 50 Twin Arc"},{"$f":"'O_OPEX Tariff Summary'!AC28","v":72.639195900117642},114.65470545431606]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D29","v":"High Pressure Sodium 70"},{"$f":"'O_OPEX Tariff Summary'!AC29","v":96.320611327572863},132.29550439163742]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D30","v":"High Pressure Sodium 150"},{"$f":"'O_OPEX Tariff Summary'!AC30","v":102.88437460689788},188.8633055016098]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D31","v":"High Pressure Sodium 250"},{"$f":"'O_OPEX Tariff Summary'!AC31","v":85.481765690617152},150.02283578607387]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D32","v":"High Pressure Sodium 2x250"},{"$f":"'O_OPEX Tariff Summary'!AC32","v":110.12598308187685},198.86591751388636]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D33","v":"High Pressure Sodium 400"},{"$f":"'O_OPEX Tariff Summary'!AC33","v":85.339548706808898},134.24280480266918]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D34","v":"High Pressure Sodium 2x400"},{"$f":"'O_OPEX Tariff Summary'!AC34","v":142.18887681427393},233.31378779902744]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D35","v":"High Pressure Sodium 3x400"},{"$f":"'O_OPEX Tariff Summary'!AC35","v":163.22944398502142},255.91930931111904]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D36","v":"High Pressure Sodium 400 Twin Arc"},{"$f":"'O_OPEX Tariff Summary'!AC36","v":99.981551698063811},208.61516244322365]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D37","v":"High Pressure Sodium 70 Twin Arc"},{"$f":"'O_OPEX Tariff Summary'!AC37","v":66.715163449702942},107.06724998923856]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D38","v":"High Pressure Sodium 150 Twin Arc"},{"$f":"'O_OPEX Tariff Summary'!AC38","v":94.12637220569647},201.11534573475268]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D39","v":"High Pressure Sodium 250 Twin Arc"},{"$f":"'O_OPEX Tariff Summary'!AC39","v":105.01813349205378},215.06608591208726]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D40","v":"Mercury Vapour 50"},{"$f":"'O_OPEX Tariff Summary'!AC40","v":54.290132282450529},73.357664409956641]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D41","v":"Mercury Vapour 80"},{"$f":"'O_OPEX Tariff Summary'!AC41","v":53.665677678985588},72.730938926526164]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D42","v":"Mercury Vapour 125"},{"$f":"'O_OPEX Tariff Summary'!AC42","v":73.06541688476679},100.11150529118248]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D43","v":"Mercury Vapour 250"},{"$f":"'O_OPEX Tariff Summary'!AC43","v":89.169867463501589},157.49760110922716]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D44","v":"Mercury Vapour 400"},{"$f":"'O_OPEX Tariff Summary'!AC44","v":83.353156167907059},142.43111753002177]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D45","v":"Mercury Vapour 2x400"},{"$f":"'O_OPEX Tariff Summary'!AC45","v":90.511869088794498},196.48522012649329]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D46","v":"Metal Hallide (Reactor Control Gear) 250"},{"$f":"'O_OPEX Tariff Summary'!AC46","v":77.397504146569247},115.45881575024387]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D47","v":"Metal Hallide (Reactor Control Gear) 400"},{"$f":"'O_OPEX Tariff Summary'!AC47","v":80.794190744053239},115.59575526636763]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D48","v":"Incandescent 60"},{"$f":"'O_OPEX Tariff Summary'!AC48","v":70.960441910354163},97.849417212566209]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D49","v":"Metal Hallide (Reactor Control Gear) 1000"},{"$f":"'O_OPEX Tariff Summary'!AC49","v":130.12107941953556},220.34983780889416]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D50","v":"High Pressure Sodium 600 (Internal Ignitor)"},{"$f":"'O_OPEX Tariff Summary'!AC50","v":150.47533857395857},273.29271112044671]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D51","v":"Compact Fluorescent 1x42"},{"$f":"'O_OPEX Tariff Summary'!AC51","v":83.957649225063591},115.14420861763421]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D52","v":"Compact Fluorescent 1x32"},{"$f":"'O_OPEX Tariff Summary'!AC52","v":51.511221020280118},68.168039355996328]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D53","v":"T5 2x14W"},{"$f":"'O_OPEX Tariff Summary'!AC53","v":75.170570257553521},102.3731352555539]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D54","v":"T5 2x24W"},{"$f":"'O_OPEX Tariff Summary'!AC54","v":67.590956030855395},108.18877862876633]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D55","v":"Low Pressure Sodium 55"},{"$f":"'O_OPEX Tariff Summary'!AC55","v":107.26621411796299},129.60248675098023]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D56","v":"Low Pressure Sodium 90/100"},{"$f":"'O_OPEX Tariff Summary'!AC56","v":225.2324058318282},281.18206118625631]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D57","v":"Low Pressure Sodium 135"},{"$f":"'O_OPEX Tariff Summary'!AC57","v":339.48975013749475},591.38482469142343]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D58","v":"WOOD POLE"},{"$f":"'O_OPEX Tariff Summary'!AC58","v":18.781524908952285},29.136164378336431]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D59","v":"STEEL POLE"},{"$f":"'O_OPEX Tariff Summary'!AC59","v":16.329021997694529},26.166908500103148]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D60","v":"R/BOUT COLUMN"},{"$f":"'O_OPEX Tariff Summary'!AC60","v":16.329021997694529},26.166908500103148]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D61","v":"SHARED OR NO POLE"},{"$f":"'O_OPEX Tariff Summary'!AC61","v":0},0]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D62","v":"SUSPENDED"},{"$f":"'O_OPEX Tariff Summary'!AC62","v":37.56304981790457},58.272328756672863]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D63","v":"NO CAPITAL"},{"$f":"'O_OPEX Tariff Summary'!AC63","v":0},0]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D64","v":"Street Patrol"},{"$f":"'O_OPEX Tariff Summary'!AC64","v":9.79839470442049},13.046225232730993]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D65","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen"},{"$f":"'O_OPEX Tariff Summary'!AC65","v":36.355533476693545},55.749027818099535]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D66","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga"},{"$f":"'O_OPEX Tariff Summary'!AC66","v":36.355533476693545},63.946879313754067]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},63.946879313754067]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D67","v":"LED 17W Luminaire StreetLED3  3000K P4/P5"},{"$f":"'O_OPEX Tariff Summary'!AC67","v":36.355533476693545},57.853870984681663]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D68","v":"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga"},{"$f":"'O_OPEX Tariff Summary'!AC68","v":36.355533476693545},63.946879313754067]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},63.946879313754067]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D69","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW"},{"$f":"'O_OPEX Tariff Summary'!AC69","v":36.355533476693545},62.672854023961797]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D70","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga"},{"$f":"'O_OPEX Tariff Summary'!AC70","v":36.355533476693545},63.946879313754067]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},63.946879313754067]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D71","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA"},{"$f":"'O_OPEX Tariff Summary'!AC71","v":36.355533476693545},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D72","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga"},{"$f":"'O_OPEX Tariff Summary'!AC72","v":36.355533476693545},63.946879313754067]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},63.946879313754067]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D73","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA"},{"$f":"'O_OPEX Tariff Summary'!AC73","v":42.827111150495845},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D74","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga"},{"$f":"'O_OPEX Tariff Summary'!AC74","v":42.827111150495845},99.157888541523391]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},99.157888541523391]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D75","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA"},{"$f":"'O_OPEX Tariff Summary'!AC75","v":42.827111150495845},67.951650424785214]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D76","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga"},{"$f":"'O_OPEX Tariff Summary'!AC76","v":42.827111150495845},99.157888541523391]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},99.157888541523391]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D77","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA"},{"$f":"'O_OPEX Tariff Summary'!AC77","v":42.827111150495845},65.574987581428758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D78","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga"},{"$f":"'O_OPEX Tariff Summary'!AC78","v":42.827111150495845},99.157888541523391]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},99.157888541523391]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D79","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen"},{"$f":"'O_OPEX Tariff Summary'!AC79","v":42.827111150495845},70.625396123561273]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D80","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga"},{"$f":"'O_OPEX Tariff Summary'!AC80","v":42.827111150495845},99.157888541523391]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},99.157888541523391]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D81","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm"},{"$f":"'O_OPEX Tariff Summary'!AC81","v":36.355533476693545},52.425591239285652]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D82","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga"},{"$f":"'O_OPEX Tariff Summary'!AC82","v":36.355533476693545},63.946879313754067]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},63.946879313754067]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D83","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm"},{"$f":"'O_OPEX Tariff Summary'!AC83","v":36.355533476693545},53.090278555048428]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D84","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga"},{"$f":"'O_OPEX Tariff Summary'!AC84","v":36.355533476693545},63.946879313754067]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},63.946879313754067]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D85","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield"},{"$f":"'O_OPEX Tariff Summary'!AC85","v":36.355533476693545},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D86","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga"},{"$f":"'O_OPEX Tariff Summary'!AC86","v":36.355533476693545},63.946879313754067]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},63.946879313754067]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D87","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm"},{"$f":"'O_OPEX Tariff Summary'!AC87","v":36.355533476693545},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D88","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga"},{"$f":"'O_OPEX Tariff Summary'!AC88","v":36.355533476693545},63.946879313754067]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},63.946879313754067]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D89","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm"},{"$f":"'O_OPEX Tariff Summary'!AC89","v":42.827111150495845},64.089573304330941]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D90","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga"},{"$f":"'O_OPEX Tariff Summary'!AC90","v":42.827111150495845},99.157888541523391]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},99.157888541523391]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D91","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm"},{"$f":"'O_OPEX Tariff Summary'!AC91","v":42.827111150495845},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D92","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga"},{"$f":"'O_OPEX Tariff Summary'!AC92","v":42.827111150495845},99.157888541523391]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},99.157888541523391]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D93","v":"LED 17W Luminaire GE Evolve 3000K P4/P5"},{"$f":"'O_OPEX Tariff Summary'!AC93","v":36.355533476693545},53.201059774342227]
[null,null,{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_OPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D94","v":"Bourke Hill 17W LED Aeroscreen luminaire Top Entry "},{"$f":"'O_OPEX Tariff Summary'!AC94","v":36.355533476693545},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D95","v":"Bourke Hill 34W LED Aeroscreen luminaire Top Entry"},{"$f":"'O_OPEX Tariff Summary'!AC95","v":36.355533476693545},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D96","v":"Bourke Hill 17W LED Aeroscreen luminaire Side Entry"},{"$f":"'O_OPEX Tariff Summary'!AC96","v":36.355533476693545},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D97","v":"Bourke Hill 34W LED Aeroscreen luminaire Side Entry"},{"$f":"'O_OPEX Tariff Summary'!AC97","v":36.355533476693545},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D98","v":"Parkville 80W LED Aeroscreen luminaire Top Entry"},{"$f":"'O_OPEX Tariff Summary'!AC98","v":42.827111150495845},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D99","v":"Parkville 100W LED Aeroscreen luminaire Top Entry"},{"$f":"'O_OPEX Tariff Summary'!AC99","v":42.827111150495845},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D100","v":"Parkville 155W LED Aeroscreen luminaire Top Entry"},{"$f":"'O_OPEX Tariff Summary'!AC100","v":42.827111150495845},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D101","v":"Parkville 80W LED Aeroscreen luminaire Side Entry"},{"$f":"'O_OPEX Tariff Summary'!AC101","v":42.827111150495845},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D102","v":"Parkville 100W LED Aeroscreen luminaire Side Entry"},{"$f":"'O_OPEX Tariff Summary'!AC102","v":42.827111150495845},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D103","v":"Parkville 155W LED Aeroscreen luminaire Side Entry"},{"$f":"'O_OPEX Tariff Summary'!AC103","v":42.827111150495845},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D104","v":"Kensington 17W LED 3000k"},{"$f":"'O_OPEX Tariff Summary'!AC104","v":36.355533476693545},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D105","v":"Kensington 34W LED 3000k"},{"$f":"'O_OPEX Tariff Summary'!AC105","v":36.355533476693545},55.084340502336758]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D106","v":"LED210-Emilio Catenary 71W"},{"$f":"'O_OPEX Tariff Summary'!AC106","v":42.827111150495845},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D107","v":"LED214-GE Area Lighter Flood Light 150W"},{"$f":"'O_OPEX Tariff Summary'!AC107","v":42.827111150495845},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D108","v":"LED218-GE Area Lighter Flood Light 240W"},{"$f":"'O_OPEX Tariff Summary'!AC108","v":42.827111150495845},71.665186117529728]
[null,null,{"$f":"'O_OPEX Tariff Summary'!D137","v":"LED0292-GE  Area Lighter Flood Light 500W"},{"$f":"'O_OPEX Tariff Summary'!AC137","v":42.827111150495845},71.665186117529728]
[]
["Capex tariffs"]
[null,null,null,null,1,{"$f":"E198+1","v":2},3,4,5,6,7]
[null,null,"FY25","Live",{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!E198)","v":"Base Case"},{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!F198)","v":"Low labour rate scenario"},{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!G198)","v":"Scenario 2"},{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!H198)","v":"Scenario 3"},{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!I198)","v":"Scenario 4"},{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!J198)","v":"Scenario 5"},{"$f":"INDEX('I_Global Inputs'!$H$6:$Q$6,,'O_Scenario analysis'!K198)","v":"Scenario 6"}]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},83.62141246411926]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},79.677536816266866]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},81.724651155474703]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},83.857351065926267]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},69.857954383582481]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},61.338515053753206]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},97.719900483861437]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},97.719900483861437]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},189.87241568955361]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},189.87241568955361]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},267.3211292626022]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},291.77992641063082]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},289.17329318674558]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},320.21592521665167]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},290.72445670320076]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},290.72445670320076]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},318.99596672364811]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},0]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},25.857311352908113]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},0]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},32.150522755341861]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},31.534170944883055]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},0]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},0]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},0]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},98.08427790010802]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},0]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},0]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},101.2363854770239]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},32.953483283744937]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},89.511631373382286]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},95.435717657327501]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},25.857311352908113]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},25.857311352908113]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},0]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},87.789943797110681]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},87.789943797110681]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},87.789943797110681]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},0]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},87.789943797110681]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},0]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},0]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},0]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},33.754962790577025]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},88.329846178640238]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},0]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},0]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},87.789943797110681]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},87.789943797110681]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},0]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},101.18015357910593]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},167.28232177073468]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},181.33769736493329]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},190.85601040840862]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},201.0422752444085]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},199.40106238987786]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},277.54137973041378]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},375.03667795992214]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},390.02604786688465]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},503.95236254757572]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},549.93176349101032]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},721.25976938737983]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},209.16382482836113]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},0]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},0]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},0]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},0]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},78.06603378742345]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},114.70829358869892]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},77.549757339357342]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},114.19201714063281]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},65.959116666758035]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},102.60137646803351]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},67.093884159533587]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},103.73614396080906]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},65.21182698716531]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},101.85408678844077]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},69.185058795498335]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},105.82731859677382]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},70.268358353774531]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},106.91061815504999]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},69.603293722691276]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},106.24555352396676]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},190.3703848515932]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},227.01264465286869]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},192.96258617725391]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},229.60484597852937]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},190.3703848515932]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},227.01264465286869]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},192.96258617725391]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},229.60484597852937]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},193.44841462803356]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},230.09067442930905]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},196.099348131201]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},232.74160793247646]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},251.93098038040043]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},288.57324018167589]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},254.65223793821409]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},291.29449773948954]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},77.963432794875416]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},114.60569259615092]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},86.58191616890845]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},123.22417597018391]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},77.963432794875416]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},114.60569259615092]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},86.58191616890845]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},123.22417597018391]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},77.963432794875416]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},114.60569259615092]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},86.58191616890845]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},123.22417597018391]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},77.963432794875416]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},114.60569259615092]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},86.58191616890845]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},123.22417597018391]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},178.2634677309278]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},214.90572753220326]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},186.88195110496076]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},223.52421090623628]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},178.2634677309278]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},214.90572753220326]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},186.88195110496076]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},223.52421090623628]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},63.701894830701768]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},100.34415463197722]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},117.30340755577274]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},117.30340755577274]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},117.30340755577274]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},117.30340755577274]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},192.09871170844264]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},192.09871170844264]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},192.09871170844264]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},196.81043442147956]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},196.81043442147956]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},196.81043442147956]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},146.26872293416739]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},129.67167967749472]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},260.92576184610846]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},162.05251090834187]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},178.05826574583176]
[null,null,{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O_CAPEX Tariff Summary'!#REF!","v":{"$error":"#REF!"}},362.34773169039892]

{"sheet":"O_Council","index":4,"n_rows":138,"n_cols":38,"rows_kept":138,"cut":false,"hidden":true,"merged":[[4,33,4,37],[4,11,4,15],[4,17,4,21],[4,23,4,27]]}
[null,"Council summary output"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Council"]
[null,"Council",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B4","v":"Armidale Regional Council"}]
[null,"Armidale Regional Council"]
[null,null,null,null,null,null,null,null,null,null,null,"Opex recovery (Real FY24)",null,null,null,null,null,"Capex recovery (Real FY24)",null,null,null,null,null,"Volumes",null,null,null,null,null,null,null,null,null,"Volumes"]
[null,null,"FY25","FY26","FY27","FY28","FY29",null,null,null,"Council",{"$f":"C6","v":"FY25"},{"$f":"D6","v":"FY26"},{"$f":"E6","v":"FY27"},{"$f":"F6","v":"FY28"},{"$f":"G6","v":"FY29"},null,{"$f":"L6","v":"FY25"},{"$f":"M6","v":"FY26"},"FY27","FY28","FY29",null,{"$f":"R6","v":"FY25"},{"$f":"S6","v":"FY26"},{"$f":"T6","v":"FY27"},{"$f":"U6","v":"FY28"},{"$f":"V6","v":"FY29"},null,null,null,"Asset mapping",null,{"$f":"C$6","v":"FY25"},{"$f":"D$6","v":"FY26"},{"$f":"E$6","v":"FY27"},{"$f":"F$6","v":"FY28"},{"$f":"G$6","v":"FY29"}]
[null,"Opex revenue",{"$f":"_xlfn.XLOOKUP($B$4,$K$7:$K$93,L$7:L$93)","v":0},{"$f":"_xlfn.XLOOKUP($B$4,$K$7:$K$93,M$7:M$93)","v":0},{"$f":"_xlfn.XLOOKUP($B$4,$K$7:$K$93,N$7:N$93)","v":0},{"$f":"_xlfn.XLOOKUP($B$4,$K$7:$K$93,O$7:O$93)","v":0},{"$f":"_xlfn.XLOOKUP($B$4,$K$7:$K$93,P$7:P$93)","v":0},null,null,null,"Armidale Regional Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K7)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K7)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K7)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K7)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K7)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K7)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K7)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K7)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K7)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K7)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K7)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K7)","v":{"$error":"#REF!"}},null,null,null,"Total",null,{"$f":"SUM(AH9:AH138)","v":{"$error":"#REF!"}},{"$f":"SUM(AI9:AI138)","v":{"$error":"#REF!"}},{"$f":"SUM(AJ9:AJ138)","v":{"$error":"#REF!"}},{"$f":"SUM(AK9:AK138)","v":{"$error":"#REF!"}},{"$f":"SUM(AL9:AL138)","v":{"$error":"#REF!"}}]
[null,"Capex revenue",{"$f":"_xlfn.XLOOKUP($B$4,$K$7:$K$93,R$7:R$93)","v":0},{"$f":"_xlfn.XLOOKUP($B$4,$K$7:$K$93,S$7:S$93)","v":0},{"$f":"_xlfn.XLOOKUP($B$4,$K$7:$K$93,T$7:T$93)","v":0},{"$f":"_xlfn.XLOOKUP($B$4,$K$7:$K$93,U$7:U$93)","v":0},{"$f":"_xlfn.XLOOKUP($B$4,$K$7:$K$93,V$7:V$93)","v":0},null,null,null,"Ballina High School",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K8)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K8)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K8)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K8)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K8)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K8)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K8)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K8)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K8)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K8)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K8)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K8)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K8)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K8)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K8)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Ballina Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K9)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K9)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K9)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K9)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K9)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K9)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K9)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K9)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K9)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K9)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K9)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K9)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K9)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K9)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K9)","v":{"$error":"#REF!"}},null,null,null,"LED0001",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF9)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF9)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF9)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF9)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF9)","v":{"$error":"#REF!"}}]
[null,"Volumes",{"$f":"_xlfn.XLOOKUP($B$4,$K$7:$K$93,X$7:X$93)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($B$4,$K$7:$K$93,Y$7:Y$93)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($B$4,$K$7:$K$93,Z$7:Z$93)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($B$4,$K$7:$K$93,AA$7:AA$93)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($B$4,$K$7:$K$93,AB$7:AB$93)","v":{"$error":"#REF!"}},null,null,null,"Balonne Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K10)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K10)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K10)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K10)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K10)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K10)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K10)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K10)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K10)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K10)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K10)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K10)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K10)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K10)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K10)","v":{"$error":"#REF!"}},null,null,null,"LED0002",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF10)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF10)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF10)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF10)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF10)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Balranald Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K11)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K11)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K11)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K11)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K11)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K11)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K11)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K11)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K11)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K11)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K11)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K11)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K11)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K11)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K11)","v":{"$error":"#REF!"}},null,null,null,"LED0003",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF11)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF11)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF11)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF11)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF11)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Bathurst Regional Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K12)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K12)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K12)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K12)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K12)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K12)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K12)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K12)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K12)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K12)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K12)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K12)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K12)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K12)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K12)","v":{"$error":"#REF!"}},null,null,null,"LED0004",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF12)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF12)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF12)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF12)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF12)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Bega Valley Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K13)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K13)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K13)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K13)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K13)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K13)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K13)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K13)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K13)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K13)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K13)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K13)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K13)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K13)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K13)","v":{"$error":"#REF!"}},null,null,null,"LED0005",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF13)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF13)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF13)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF13)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF13)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Bellingen Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K14)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K14)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K14)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K14)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K14)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K14)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K14)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K14)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K14)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K14)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K14)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K14)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K14)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K14)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K14)","v":{"$error":"#REF!"}},null,null,null,"LED0006",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF14)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF14)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF14)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF14)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF14)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Berrigan Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K15)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K15)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K15)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K15)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K15)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K15)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K15)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K15)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K15)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K15)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K15)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K15)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K15)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K15)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K15)","v":{"$error":"#REF!"}},null,null,null,"LED0007",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF15)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF15)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF15)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF15)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF15)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Bland Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K16)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K16)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K16)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K16)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K16)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K16)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K16)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K16)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K16)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K16)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K16)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K16)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K16)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K16)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K16)","v":{"$error":"#REF!"}},null,null,null,"LED0008",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF16)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF16)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF16)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF16)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF16)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Blayney Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K17)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K17)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K17)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K17)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K17)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K17)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K17)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K17)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K17)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K17)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K17)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K17)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K17)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K17)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K17)","v":{"$error":"#REF!"}},null,null,null,"LED0009",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF17)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF17)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF17)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF17)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF17)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Bogan Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K18)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K18)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K18)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K18)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K18)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K18)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K18)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K18)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K18)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K18)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K18)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K18)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K18)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K18)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K18)","v":{"$error":"#REF!"}},null,null,null,"LED0010",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF18)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF18)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF18)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF18)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF18)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Bourke Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K19)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K19)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K19)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K19)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K19)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K19)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K19)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K19)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K19)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K19)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K19)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K19)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K19)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K19)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K19)","v":{"$error":"#REF!"}},null,null,null,"LED0011",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF19)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF19)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF19)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF19)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF19)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Brewarrina Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K20)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K20)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K20)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K20)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K20)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K20)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K20)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K20)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K20)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K20)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K20)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K20)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K20)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K20)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K20)","v":{"$error":"#REF!"}},null,null,null,"LED0012",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF20)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF20)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF20)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF20)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF20)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Broken Hill City Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K21)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K21)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K21)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K21)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K21)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K21)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K21)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K21)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K21)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K21)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K21)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K21)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K21)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K21)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K21)","v":{"$error":"#REF!"}},null,null,null,"LED0013",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF21)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF21)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF21)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF21)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF21)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Byron Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K22)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K22)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K22)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K22)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K22)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K22)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K22)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K22)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K22)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K22)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K22)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K22)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K22)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K22)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K22)","v":{"$error":"#REF!"}},null,null,null,"LED0014",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF22)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF22)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF22)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF22)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF22)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Cabonne Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K23)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K23)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K23)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K23)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K23)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K23)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K23)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K23)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K23)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K23)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K23)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K23)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K23)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K23)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K23)","v":{"$error":"#REF!"}},null,null,null,"LED0015",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF23)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF23)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF23)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF23)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF23)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Carrathool Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K24)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K24)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K24)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K24)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K24)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K24)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K24)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K24)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K24)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K24)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K24)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K24)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K24)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K24)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K24)","v":{"$error":"#REF!"}},null,null,null,"LED0016",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF24)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF24)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF24)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF24)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF24)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Central Darling Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K25)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K25)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K25)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K25)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K25)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K25)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K25)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K25)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K25)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K25)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K25)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K25)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K25)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K25)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K25)","v":{"$error":"#REF!"}},null,null,null,"LED0017",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF25)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF25)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF25)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF25)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF25)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"City Of Albury",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K26)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K26)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K26)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K26)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K26)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K26)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K26)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K26)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K26)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K26)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K26)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K26)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K26)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K26)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K26)","v":{"$error":"#REF!"}},null,null,null,"FLU0060",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF26)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF26)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF26)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF26)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF26)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"City Of Wagga Wagga",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K27)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K27)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K27)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K27)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K27)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K27)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K27)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K27)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K27)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K27)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K27)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K27)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K27)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K27)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K27)","v":{"$error":"#REF!"}},null,null,null,"FLU0130",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF27)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF27)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF27)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF27)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF27)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Clarence Valley Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K28)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K28)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K28)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K28)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K28)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K28)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K28)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K28)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K28)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K28)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K28)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K28)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K28)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K28)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K28)","v":{"$error":"#REF!"}},null,null,null,"HPS0010",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF28)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF28)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF28)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF28)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF28)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Cobar Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K29)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K29)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K29)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K29)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K29)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K29)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K29)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K29)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K29)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K29)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K29)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K29)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K29)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K29)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K29)","v":{"$error":"#REF!"}},null,null,null,"HPS0010-TA",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF29)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF29)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF29)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF29)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF29)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Coffs Harbour City Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K30)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K30)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K30)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K30)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K30)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K30)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K30)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K30)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K30)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K30)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K30)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K30)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K30)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K30)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K30)","v":{"$error":"#REF!"}},null,null,null,"HPS0020",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF30)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF30)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF30)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF30)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF30)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Coolamon Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K31)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K31)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K31)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K31)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K31)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K31)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K31)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K31)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K31)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K31)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K31)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K31)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K31)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K31)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K31)","v":{"$error":"#REF!"}},null,null,null,"HPS0090",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF31)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF31)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF31)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF31)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF31)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Coonamble Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K32)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K32)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K32)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K32)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K32)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K32)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K32)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K32)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K32)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K32)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K32)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K32)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K32)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K32)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K32)","v":{"$error":"#REF!"}},null,null,null,"HPS0110",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF32)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF32)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF32)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF32)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF32)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Cowra Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K33)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K33)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K33)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K33)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K33)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K33)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K33)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K33)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K33)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K33)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K33)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K33)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K33)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K33)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K33)","v":{"$error":"#REF!"}},null,null,null,"HPS0120",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF33)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF33)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF33)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF33)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF33)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Dubbo Regional Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K34)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K34)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K34)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K34)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K34)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K34)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K34)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K34)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K34)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K34)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K34)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K34)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K34)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K34)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K34)","v":{"$error":"#REF!"}},null,null,null,"HPS0170",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF34)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF34)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF34)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF34)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF34)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Dungog Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K35)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K35)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K35)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K35)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K35)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K35)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K35)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K35)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K35)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K35)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K35)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K35)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K35)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K35)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K35)","v":{"$error":"#REF!"}},null,null,null,"HPS0180",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF35)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF35)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF35)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF35)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF35)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Edward River Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K36)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K36)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K36)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K36)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K36)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K36)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K36)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K36)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K36)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K36)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K36)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K36)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K36)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K36)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K36)","v":{"$error":"#REF!"}},null,null,null,"HPS0190",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF36)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF36)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF36)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF36)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF36)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Eurobodalla Shire",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K37)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K37)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K37)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K37)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K37)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K37)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K37)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K37)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K37)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K37)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K37)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K37)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K37)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K37)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K37)","v":{"$error":"#REF!"}},null,null,null,"HPS0170-TA",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF37)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF37)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF37)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF37)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF37)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Federation Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K38)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K38)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K38)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K38)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K38)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K38)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K38)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K38)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K38)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K38)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K38)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K38)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K38)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K38)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K38)","v":{"$error":"#REF!"}},null,null,null,"HPS0020-TA",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF38)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF38)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF38)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF38)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF38)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Forbes Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K39)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K39)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K39)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K39)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K39)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K39)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K39)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K39)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K39)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K39)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K39)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K39)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K39)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K39)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K39)","v":{"$error":"#REF!"}},null,null,null,"HPS0090-TA",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF39)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF39)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF39)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF39)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF39)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Gilgandra Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K40)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K40)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K40)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K40)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K40)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K40)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K40)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K40)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K40)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K40)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K40)","v":{"$error":"#REF!"}},null,null,null,"HPS0110-TA",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF40)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF40)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Glen Innes Severn Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K41)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K41)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K41)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K41)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K41)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K41)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K41)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K41)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K41)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K41)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K41)","v":{"$error":"#REF!"}},null,null,null,"MVA0010",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF41)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF41)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Goondiwindi Regional Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K42)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K42)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K42)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K42)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K42)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K42)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K42)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K42)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K42)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K42)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K42)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K42)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K42)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K42)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K42)","v":{"$error":"#REF!"}},null,null,null,"MVA0020",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF42)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF42)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF42)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF42)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF42)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Goulburn Mulwaree Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K43)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K43)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K43)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K43)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K43)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K43)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K43)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K43)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K43)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K43)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K43)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K43)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K43)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K43)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K43)","v":{"$error":"#REF!"}},null,null,null,"MVA0080",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF43)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF43)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF43)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF43)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF43)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Greater Hume Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K44)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K44)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K44)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K44)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K44)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K44)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K44)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K44)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K44)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K44)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K44)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K44)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K44)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K44)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K44)","v":{"$error":"#REF!"}},null,null,null,"MVA0190",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF44)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF44)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF44)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF44)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF44)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Griffith City Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K45)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K45)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K45)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K45)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K45)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K45)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K45)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K45)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K45)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K45)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K45)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K45)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K45)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K45)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K45)","v":{"$error":"#REF!"}},null,null,null,"MVA0220",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF45)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF45)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF45)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF45)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF45)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Gundagai Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K46)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K46)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K46)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K46)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K46)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K46)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K46)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K46)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K46)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K46)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K46)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K46)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K46)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K46)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K46)","v":{"$error":"#REF!"}},null,null,null,"MVA0230",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF46)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF46)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF46)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF46)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF46)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Gunnedah Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K47)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K47)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K47)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K47)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K47)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K47)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K47)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K47)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K47)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K47)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K47)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K47)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K47)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K47)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K47)","v":{"$error":"#REF!"}},null,null,null,"MHR0060",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF47)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF47)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF47)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF47)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF47)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Gwydir Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K48)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K48)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K48)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K48)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K48)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K48)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K48)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K48)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K48)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K48)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K48)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K48)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K48)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K48)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K48)","v":{"$error":"#REF!"}},null,null,null,"MHR0070",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF48)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF48)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF48)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF48)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF48)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Hay Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K49)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K49)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K49)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K49)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K49)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K49)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K49)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K49)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K49)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K49)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K49)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K49)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K49)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K49)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K49)","v":{"$error":"#REF!"}},null,null,null,"INC0030",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF49)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF49)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF49)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF49)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF49)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Hilltops Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K50)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K50)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K50)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K50)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K50)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K50)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K50)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K50)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K50)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K50)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K50)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K50)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K50)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K50)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K50)","v":{"$error":"#REF!"}},null,null,null,"MHR0100",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF50)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF50)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF50)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF50)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF50)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Inverell Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K51)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K51)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K51)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K51)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K51)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K51)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K51)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K51)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K51)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K51)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K51)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K51)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K51)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K51)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K51)","v":{"$error":"#REF!"}},null,null,null,"HPS0210",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF51)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF51)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF51)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF51)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF51)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Junee Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K52)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K52)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K52)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K52)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K52)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K52)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K52)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K52)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K52)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K52)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K52)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K52)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K52)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K52)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K52)","v":{"$error":"#REF!"}},null,null,null,"FLU0350",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF52)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF52)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF52)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF52)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF52)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Kempsey Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K53)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K53)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K53)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K53)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K53)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K53)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K53)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K53)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K53)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K53)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K53)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K53)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K53)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K53)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K53)","v":{"$error":"#REF!"}},null,null,null,"FLU0355",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF53)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF53)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF53)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF53)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF53)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Kyogle Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K54)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K54)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K54)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K54)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K54)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K54)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K54)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K54)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K54)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K54)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K54)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K54)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K54)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K54)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K54)","v":{"$error":"#REF!"}},null,null,null,"FLU0360",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF54)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF54)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF54)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF54)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF54)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Lachlan Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K55)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K55)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K55)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K55)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K55)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K55)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K55)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K55)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K55)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K55)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K55)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K55)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K55)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K55)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K55)","v":{"$error":"#REF!"}},null,null,null,"FLU0370",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF55)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF55)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF55)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF55)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF55)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Leeton Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K56)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K56)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K56)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K56)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K56)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K56)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K56)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K56)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K56)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K56)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K56)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K56)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K56)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K56)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K56)","v":{"$error":"#REF!"}},null,null,null,"LPS0030",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF56)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF56)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF56)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF56)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF56)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Lismore City Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K57)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K57)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K57)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K57)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K57)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K57)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K57)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K57)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K57)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K57)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K57)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K57)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K57)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K57)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K57)","v":{"$error":"#REF!"}},null,null,null,"LPS0040",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF57)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF57)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF57)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF57)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF57)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Liverpool Plains Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K58)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K58)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K58)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K58)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K58)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K58)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K58)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K58)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K58)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K58)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K58)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K58)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K58)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K58)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K58)","v":{"$error":"#REF!"}},null,null,null,"LPS0050",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF58)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF58)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF58)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF58)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF58)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Lockhart Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K59)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K59)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K59)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K59)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K59)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K59)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K59)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K59)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K59)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K59)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K59)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K59)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K59)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K59)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K59)","v":{"$error":"#REF!"}},null,null,null,"WOOD POLE",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF59)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF59)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF59)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF59)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF59)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"MidCoast Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K60)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K60)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K60)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K60)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K60)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K60)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K60)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K60)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K60)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K60)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K60)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K60)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K60)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K60)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K60)","v":{"$error":"#REF!"}},null,null,null,"STEEL POLE",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF60)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF60)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF60)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF60)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF60)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Mid-Western Regional Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K61)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K61)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K61)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K61)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K61)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K61)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K61)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K61)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K61)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K61)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K61)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K61)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K61)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K61)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K61)","v":{"$error":"#REF!"}},null,null,null,"R/BOUT COLUMN",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF61)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF61)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF61)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF61)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF61)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Moree Plains Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K62)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K62)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K62)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K62)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K62)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K62)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K62)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K62)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K62)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K62)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K62)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K62)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K62)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K62)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K62)","v":{"$error":"#REF!"}},null,null,null,"SHARED OR NO POLE",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF62)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF62)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF62)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF62)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF62)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Murray River Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K63)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K63)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K63)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K63)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K63)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K63)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K63)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K63)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K63)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K63)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K63)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K63)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K63)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K63)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K63)","v":{"$error":"#REF!"}},null,null,null,"SUSPENDED",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF63)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF63)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF63)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF63)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF63)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Murrumbidgee Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K64)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K64)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K64)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K64)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K64)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K64)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K64)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K64)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K64)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K64)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K64)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K64)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K64)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K64)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K64)","v":{"$error":"#REF!"}},null,null,null,"Street Patrol",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF64)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF64)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF64)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF64)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF64)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Nambucca Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K65)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K65)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K65)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K65)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K65)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K65)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K65)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K65)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K65)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K65)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K65)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K65)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K65)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K65)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K65)","v":{"$error":"#REF!"}},null,null,null,"LED0101",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF65)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF65)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF65)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF65)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF65)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Narrabri Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K66)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K66)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K66)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K66)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K66)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K66)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K66)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K66)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K66)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K66)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K66)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K66)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K66)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K66)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K66)","v":{"$error":"#REF!"}},null,null,null,"LED0102",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF66)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF66)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF66)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF66)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF66)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Narrandera Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K67)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K67)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K67)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K67)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K67)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K67)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K67)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K67)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K67)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K67)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K67)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K67)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K67)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K67)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K67)","v":{"$error":"#REF!"}},null,null,null,"LED0103",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF67)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF67)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF67)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF67)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF67)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Narromine Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K68)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K68)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K68)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K68)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K68)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K68)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K68)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K68)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K68)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K68)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K68)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K68)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K68)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K68)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K68)","v":{"$error":"#REF!"}},null,null,null,"LED0104",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF68)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF68)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF68)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF68)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF68)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Oberon Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K69)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K69)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K69)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K69)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K69)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K69)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K69)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K69)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K69)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K69)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K69)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K69)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K69)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K69)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K69)","v":{"$error":"#REF!"}},null,null,null,"LED0105",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF69)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF69)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF69)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF69)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF69)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Orange City Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K70)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K70)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K70)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K70)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K70)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K70)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K70)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K70)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K70)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K70)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K70)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K70)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K70)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K70)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K70)","v":{"$error":"#REF!"}},null,null,null,"LED0106",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF70)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF70)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF70)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF70)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF70)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Parkes Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K71)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K71)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K71)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K71)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K71)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K71)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K71)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K71)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K71)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K71)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K71)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K71)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K71)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K71)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K71)","v":{"$error":"#REF!"}},null,null,null,"LED0107",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF71)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF71)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF71)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF71)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF71)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Port Macquarie - Hastings Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K72)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K72)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K72)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K72)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K72)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K72)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K72)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K72)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K72)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K72)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K72)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K72)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K72)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K72)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K72)","v":{"$error":"#REF!"}},null,null,null,"LED0108",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF72)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF72)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF72)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF72)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF72)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Queanbeyan-Palerang Regional Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K73)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K73)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K73)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K73)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K73)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K73)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K73)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K73)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K73)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K73)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K73)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K73)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K73)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K73)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K73)","v":{"$error":"#REF!"}},null,null,null,"LED0109",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF73)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF73)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF73)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF73)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF73)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Richmond Valley Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K74)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K74)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K74)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K74)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K74)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K74)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K74)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K74)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K74)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K74)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K74)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K74)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K74)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K74)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K74)","v":{"$error":"#REF!"}},null,null,null,"LED0110",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF74)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF74)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF74)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF74)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF74)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Shoalhaven City Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K75)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K75)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K75)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K75)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K75)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K75)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K75)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K75)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K75)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K75)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K75)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K75)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K75)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K75)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K75)","v":{"$error":"#REF!"}},null,null,null,"LED0111",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF75)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF75)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF75)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF75)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF75)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Snowy Monaro Regional Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K76)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K76)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K76)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K76)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K76)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K76)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K76)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K76)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K76)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K76)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K76)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K76)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K76)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K76)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K76)","v":{"$error":"#REF!"}},null,null,null,"LED0112",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF76)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF76)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF76)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF76)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF76)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Snowy Valleys Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K77)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K77)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K77)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K77)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K77)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K77)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K77)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K77)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K77)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K77)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K77)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K77)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K77)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K77)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K77)","v":{"$error":"#REF!"}},null,null,null,"LED0113",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF77)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF77)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF77)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF77)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF77)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Southern Downs Regional Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K78)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K78)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K78)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K78)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K78)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K78)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K78)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K78)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K78)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K78)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K78)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K78)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K78)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K78)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K78)","v":{"$error":"#REF!"}},null,null,null,"LED0114",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF78)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF78)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF78)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF78)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF78)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"State Rail Authority",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K79)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K79)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K79)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K79)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K79)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K79)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K79)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K79)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K79)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K79)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K79)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K79)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K79)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K79)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K79)","v":{"$error":"#REF!"}},null,null,null,"LED0115",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF79)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF79)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF79)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF79)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF79)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Tamworth Regional Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K80)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K80)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K80)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K80)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K80)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K80)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K80)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K80)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K80)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K80)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K80)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K80)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K80)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K80)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K80)","v":{"$error":"#REF!"}},null,null,null,"LED0116",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF80)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF80)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF80)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF80)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF80)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Temora Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K81)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K81)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K81)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K81)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K81)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K81)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K81)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K81)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K81)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K81)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K81)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K81)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K81)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K81)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K81)","v":{"$error":"#REF!"}},null,null,null,"LED0117",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF81)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF81)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF81)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF81)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF81)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Tenterfield Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K82)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K82)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K82)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K82)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K82)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K82)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K82)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K82)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K82)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K82)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K82)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K82)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K82)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K82)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K82)","v":{"$error":"#REF!"}},null,null,null,"LED0118",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF82)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF82)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF82)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF82)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF82)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Tweed Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K83)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K83)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K83)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K83)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K83)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K83)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K83)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K83)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K83)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K83)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K83)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K83)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K83)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K83)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K83)","v":{"$error":"#REF!"}},null,null,null,"LED0119",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF83)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF83)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF83)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF83)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF83)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Upper Hunter Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K84)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K84)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K84)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K84)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K84)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K84)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K84)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K84)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K84)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K84)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K84)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K84)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K84)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K84)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K84)","v":{"$error":"#REF!"}},null,null,null,"LED0120",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF84)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF84)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF84)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF84)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF84)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Upper Lachlan Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K85)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K85)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K85)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K85)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K85)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K85)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K85)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K85)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K85)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K85)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K85)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K85)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K85)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K85)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K85)","v":{"$error":"#REF!"}},null,null,null,"LED0121",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF85)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF85)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF85)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF85)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF85)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Uralla Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K86)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K86)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K86)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K86)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K86)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K86)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K86)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K86)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K86)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K86)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K86)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K86)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K86)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K86)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K86)","v":{"$error":"#REF!"}},null,null,null,"LED0122",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF86)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF86)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF86)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF86)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF86)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Walcha Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K87)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K87)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K87)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K87)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K87)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K87)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K87)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K87)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K87)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K87)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K87)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K87)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K87)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K87)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K87)","v":{"$error":"#REF!"}},null,null,null,"LED0123",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF87)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF87)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF87)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF87)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF87)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Walgett Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K88)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K88)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K88)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K88)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K88)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K88)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K88)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K88)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K88)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K88)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K88)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K88)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K88)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K88)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K88)","v":{"$error":"#REF!"}},null,null,null,"LED0124",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF88)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF88)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF88)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF88)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF88)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Warren Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K89)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K89)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K89)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K89)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K89)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K89)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K89)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K89)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K89)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K89)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K89)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K89)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K89)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K89)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K89)","v":{"$error":"#REF!"}},null,null,null,"LED0125",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF89)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF89)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF89)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF89)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF89)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Warrumbungle Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K90)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K90)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K90)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K90)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K90)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K90)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K90)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K90)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K90)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K90)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K90)","v":{"$error":"#REF!"}},null,null,null,"LED0126",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF90)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF90)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Weddin Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K91)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K91)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K91)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K91)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K91)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K91)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K91)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K91)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K91)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K91)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K91)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K91)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K91)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K91)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K91)","v":{"$error":"#REF!"}},null,null,null,"LED0127",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF91)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF91)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF91)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF91)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF91)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Wentworth Shire Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K92)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K92)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K92)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K92)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K92)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K92)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K92)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K92)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K92)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K92)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K92)","v":{"$error":"#REF!"}},null,null,null,"LED0128",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF92)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF92)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Yass Valley Council",{"$f":"SUMIFS('C_Council assets'!P$8:P$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K93)","v":0},{"$f":"SUMIFS('C_Council assets'!Q$8:Q$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K93)","v":0},{"$f":"SUMIFS('C_Council assets'!R$8:R$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K93)","v":0},{"$f":"SUMIFS('C_Council assets'!S$8:S$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K93)","v":0},{"$f":"SUMIFS('C_Council assets'!T$8:T$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K93)","v":0},null,{"$f":"SUMIFS('C_Council assets'!X$8:X$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K93)","v":0},{"$f":"SUMIFS('C_Council assets'!Y$8:Y$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K93)","v":0},{"$f":"SUMIFS('C_Council assets'!Z$8:Z$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K93)","v":0},{"$f":"SUMIFS('C_Council assets'!AA$8:AA$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K93)","v":0},{"$f":"SUMIFS('C_Council assets'!AB$8:AB$11321,'C_Council assets'!$C$8:$C$11321,O_Council!$K93)","v":0},null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$K93)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$K93)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$K93)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$K93)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$K93)","v":{"$error":"#REF!"}},null,null,null,"LED0129",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF93)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF93)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF93)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF93)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF93)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0130",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF94)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF94)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF94)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF94)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF94)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0131",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF95)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF95)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF95)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF95)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF95)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0132",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF96)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF96)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF96)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF96)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF96)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0133",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF97)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF97)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF97)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF97)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF97)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0134",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF98)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF98)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF98)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF98)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF98)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0135",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF99)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF99)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF99)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF99)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF99)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0136",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF100)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF100)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF100)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF100)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF100)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0137",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF101)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF101)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF101)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF101)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF101)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0138",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF102)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF102)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF102)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF102)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF102)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0139",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF103)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF103)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF103)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF103)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF103)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0140",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF104)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF104)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF104)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF104)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF104)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0141",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF105)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF105)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF105)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF105)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF105)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0142",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF106)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF106)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF106)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF106)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF106)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0143",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF107)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF107)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF107)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF107)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF107)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0144",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF108)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF108)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF108)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF108)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF108)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0145",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF109)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF109)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF109)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF109)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF109)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0146",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF110)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF110)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF110)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF110)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF110)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0147",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF111)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF111)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF111)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF111)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF111)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0148",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF112)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF112)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF112)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF112)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF112)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0149",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF113)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF113)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF113)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF113)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF113)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0150",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF114)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF114)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF114)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF114)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF114)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0151",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF115)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF115)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF115)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF115)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF115)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0152",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF116)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF116)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF116)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF116)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF116)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0153",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF117)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF117)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF117)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF117)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF117)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0154",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF118)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF118)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF118)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF118)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF118)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0155",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF119)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF119)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF119)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF119)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF119)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0156",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF120)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF120)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF120)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF120)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF120)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0157",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF121)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF121)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0158",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF122)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF122)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF122)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF122)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF122)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0159",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF123)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF123)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0163",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF124)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF124)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF124)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF124)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF124)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0167",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF125)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF125)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF125)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF125)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF125)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0171",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF126)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF126)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF126)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF126)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF126)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0175",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF127)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF127)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF127)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF127)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF127)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0179",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF128)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF128)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF128)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF128)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF128)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0183",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF129)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF129)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF129)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF129)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF129)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0187",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF130)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF130)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF130)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF130)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF130)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0191",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF131)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF131)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF131)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF131)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF131)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0195",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF132)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF132)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF132)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF132)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF132)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0199",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF133)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF133)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF133)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF133)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF133)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0203",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF134)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF134)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF134)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF134)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF134)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0210",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF135)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF135)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF135)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF135)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF135)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0214",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF136)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF136)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF136)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF136)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF136)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0218",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF137)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF137)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF137)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF137)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF137)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0222",null,{"$f":"SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF138)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF138)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF138)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF138)","v":{"$error":"#REF!"}},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!#REF!,O_Council!$AF$3,'I_Number of assets'!$I$8:$I$113,O_Council!$AF138)","v":{"$error":"#REF!"}}]

{"sheet":"O_New Component SLUOS","index":5,"n_rows":183,"n_cols":17,"rows_kept":183,"cut":false,"hidden":false,"merged":[[1,1,1,7],[1,9,1,16],[3,2,3,6]]}
[]
[null,{"$f":"\"Final Pricing - $\"&$B$3","v":"Final Pricing - $FY25"},null,null,null,null,null,null,null,"Internal Use Only"]
[null,{"$f":"'I_Global Inputs'!$F$58","v":"FY25"}]
[null,null,"CAPEX"]
[null,"Support Type",{"$f":"'O_CAPEX Tariff Summary'!BO8","v":"FY25"},{"$f":"'O_CAPEX Tariff Summary'!BP8","v":"FY26"},{"$f":"'O_CAPEX Tariff Summary'!BQ8","v":"FY27"},{"$f":"'O_CAPEX Tariff Summary'!BR8","v":"FY28"},{"$f":"'O_CAPEX Tariff Summary'!BS8","v":"FY29"},"OPEX",null,"-","CAPEX Lookup","OPEX Lookup","Name From Model","Grouping","Category","Grouping - Category","Prefered Name"]
[null,{"$f":"IF(Q6=\"\", M6,Q6)","v":"7.5m Steel Column Single Outreach"},{"$f":"_xlfn.XLOOKUP($K6,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":203.83863499065285},{"$f":"_xlfn.XLOOKUP($K6,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":203.83863499065285},{"$f":"_xlfn.XLOOKUP($K6,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":203.83863499065285},{"$f":"_xlfn.XLOOKUP($K6,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":203.83863499065285},{"$f":"_xlfn.XLOOKUP($K6,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":203.83863499065285},{"$f":"_xlfn.XLOOKUP($L6,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":16.329021997694529},null,null,"7.5_Single","STEEL POLE",{"$f":"_xlfn.XLOOKUP($K6,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"7.5m Steel Column Single Outreach"},"Steel pole",null,{"$f":"IF(O6=\"\",N6,N6&\" - \"&O6)","v":"Steel pole"}]
[null,{"$f":"IF(Q7=\"\", M7,Q7)","v":"7.5m Steel Column Double Outreach"},{"$f":"_xlfn.XLOOKUP($K7,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":223.55491232283339},{"$f":"_xlfn.XLOOKUP($K7,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":223.55491232283339},{"$f":"_xlfn.XLOOKUP($K7,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":223.55491232283339},{"$f":"_xlfn.XLOOKUP($K7,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":223.55491232283339},{"$f":"_xlfn.XLOOKUP($K7,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":223.55491232283339},{"$f":"_xlfn.XLOOKUP($L7,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":16.329021997694529},null,null,"7.5_Double","STEEL POLE",{"$f":"_xlfn.XLOOKUP($K7,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"7.5m Steel Column Double Outreach"},"Steel pole",null,{"$f":"IF(O7=\"\",N7,N7&\" - \"&O7)","v":"Steel pole"}]
[null,"9.0m Steel Column Single Outreach",{"$f":"_xlfn.XLOOKUP($K8,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":226.2831094818477},{"$f":"_xlfn.XLOOKUP($K8,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":226.2831094818477},{"$f":"_xlfn.XLOOKUP($K8,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":226.2831094818477},{"$f":"_xlfn.XLOOKUP($K8,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":226.2831094818477},{"$f":"_xlfn.XLOOKUP($K8,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":226.2831094818477},{"$f":"_xlfn.XLOOKUP($L8,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":16.329021997694529},null,null,"9.0_Single","STEEL POLE",{"$f":"_xlfn.XLOOKUP($K8,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"9.0m Steel Column Single Outreach"},"Steel pole",null,"Steel pole"]
[null,"9.0m Steel Column Double Outreach",{"$f":"_xlfn.XLOOKUP($K9,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":251.23497583848885},{"$f":"_xlfn.XLOOKUP($K9,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":251.23497583848885},{"$f":"_xlfn.XLOOKUP($K9,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":251.23497583848885},{"$f":"_xlfn.XLOOKUP($K9,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":251.23497583848885},{"$f":"_xlfn.XLOOKUP($K9,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":251.23497583848885},{"$f":"_xlfn.XLOOKUP($L9,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":16.329021997694529},null,null,"9.0_Double","STEEL POLE",{"$f":"_xlfn.XLOOKUP($K9,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"9.0m Steel Column Double Outreach"},"Steel pole",null,"Steel pole"]
[null,"10.5m Steel Column Single Outreach",{"$f":"_xlfn.XLOOKUP($K10,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":361.72386919462673},{"$f":"_xlfn.XLOOKUP($K10,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":361.72386919462673},{"$f":"_xlfn.XLOOKUP($K10,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":361.72386919462673},{"$f":"_xlfn.XLOOKUP($K10,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":361.72386919462673},{"$f":"_xlfn.XLOOKUP($K10,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":361.72386919462673},{"$f":"_xlfn.XLOOKUP($L10,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":16.329021997694529},null,null,"10.5_Single","STEEL POLE",{"$f":"_xlfn.XLOOKUP($K10,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"10.5m Steel Column Single Outreach"},"Steel pole",null,"Steel pole"]
[null,"10.5m Steel Column Double Outreach",{"$f":"_xlfn.XLOOKUP($K11,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":396.10554549176089},{"$f":"_xlfn.XLOOKUP($K11,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":396.10554549176089},{"$f":"_xlfn.XLOOKUP($K11,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":396.10554549176089},{"$f":"_xlfn.XLOOKUP($K11,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":396.10554549176089},{"$f":"_xlfn.XLOOKUP($K11,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":396.10554549176089},{"$f":"_xlfn.XLOOKUP($L11,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":16.329021997694529},null,null,"10.5_Double","STEEL POLE",{"$f":"_xlfn.XLOOKUP($K11,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"10.5m Steel Column Double Outreach"},"Steel pole",null,"Steel pole"]
[null,"12.0m Steel Column Single Outreach",{"$f":"_xlfn.XLOOKUP($K12,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":378.27162020005193},{"$f":"_xlfn.XLOOKUP($K12,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":378.27162020005193},{"$f":"_xlfn.XLOOKUP($K12,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":378.27162020005193},{"$f":"_xlfn.XLOOKUP($K12,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":378.27162020005193},{"$f":"_xlfn.XLOOKUP($K12,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":378.27162020005193},{"$f":"_xlfn.XLOOKUP($L12,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":16.329021997694529},null,null,"12.0_Single","STEEL POLE",{"$f":"_xlfn.XLOOKUP($K12,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"12.0m Steel Column Single Outreach"},"Steel pole",null,"Steel pole"]
[null,"12.0m Steel Column Double Outreach",{"$f":"_xlfn.XLOOKUP($K13,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":427.98051410419441},{"$f":"_xlfn.XLOOKUP($K13,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":427.98051410419441},{"$f":"_xlfn.XLOOKUP($K13,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":427.98051410419441},{"$f":"_xlfn.XLOOKUP($K13,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":427.98051410419441},{"$f":"_xlfn.XLOOKUP($K13,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":427.98051410419441},{"$f":"_xlfn.XLOOKUP($L13,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":16.329021997694529},null,null,"12.0_Double","STEEL POLE",{"$f":"_xlfn.XLOOKUP($K13,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"12.0m Steel Column Double Outreach"},"Steel pole",null,"Steel pole"]
[null,"12m Roundabout Column",{"$f":"_xlfn.XLOOKUP($K14,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":504.31302794165572},{"$f":"_xlfn.XLOOKUP($K14,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":504.31302794165572},{"$f":"_xlfn.XLOOKUP($K14,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":504.31302794165572},{"$f":"_xlfn.XLOOKUP($K14,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":504.31302794165572},{"$f":"_xlfn.XLOOKUP($K14,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":504.31302794165572},{"$f":"_xlfn.XLOOKUP($L14,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":16.329021997694529},null,null,"7206.10.73","R/BOUT COLUMN",{"$f":"_xlfn.XLOOKUP($K14,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"Column Stl Seesaw 12m B/M ground service"},"Roundabout column",null,"Roundabout column","12m Roundabout Column"]
[null,"15m Roundabout Column",{"$f":"_xlfn.XLOOKUP($K15,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":555.07271183184741},{"$f":"_xlfn.XLOOKUP($K15,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":555.07271183184741},{"$f":"_xlfn.XLOOKUP($K15,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":555.07271183184741},{"$f":"_xlfn.XLOOKUP($K15,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":555.07271183184741},{"$f":"_xlfn.XLOOKUP($K15,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":555.07271183184741},{"$f":"_xlfn.XLOOKUP($L15,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":16.329021997694529},null,null,"7206.10.74","R/BOUT COLUMN",{"$f":"_xlfn.XLOOKUP($K15,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"Column Stl Seesaw 15m B/M ground service"},"Roundabout column",null,"Roundabout column","15m Roundabout Column"]
[null,"18m Roundabout Column",{"$f":"_xlfn.XLOOKUP($K16,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":744.21296251791864},{"$f":"_xlfn.XLOOKUP($K16,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":744.21296251791864},{"$f":"_xlfn.XLOOKUP($K16,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":744.21296251791864},{"$f":"_xlfn.XLOOKUP($K16,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":744.21296251791864},{"$f":"_xlfn.XLOOKUP($K16,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":744.21296251791864},{"$f":"_xlfn.XLOOKUP($L16,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":16.329021997694529},null,null,"7206.10.75","R/BOUT COLUMN",{"$f":"_xlfn.XLOOKUP($K16,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"Column Stl Seesaw 18m B/M ground service"},"Roundabout column",null,"Roundabout column","18m Roundabout Column"]
[null,"9.5m Timber Pole",{"$f":"_xlfn.XLOOKUP($K17,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":105.47074700859291},{"$f":"_xlfn.XLOOKUP($K17,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":105.47074700859291},{"$f":"_xlfn.XLOOKUP($K17,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":105.47074700859291},{"$f":"_xlfn.XLOOKUP($K17,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":105.47074700859291},{"$f":"_xlfn.XLOOKUP($K17,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":105.47074700859291},{"$f":"_xlfn.XLOOKUP($L17,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":18.781524908952285},null,null,"9.5m_Timber_Pole","WOOD POLE",{"$f":"_xlfn.XLOOKUP($K17,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"9.5m Timber Pole"},"Wood pole",null,"Wood pole"]
[null,"11m Timber Pole",{"$f":"_xlfn.XLOOKUP($K18,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":152.00002702670633},{"$f":"_xlfn.XLOOKUP($K18,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":152.00002702670633},{"$f":"_xlfn.XLOOKUP($K18,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":152.00002702670633},{"$f":"_xlfn.XLOOKUP($K18,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":152.00002702670633},{"$f":"_xlfn.XLOOKUP($K18,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":152.00002702670633},{"$f":"_xlfn.XLOOKUP($L18,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":18.781524908952285},null,null,"11m_Timber_Pole","WOOD POLE",{"$f":"_xlfn.XLOOKUP($K18,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"11m Timber Pole"},"Wood pole",null,"Wood pole"]
[null,"12.5m Timber Pole",{"$f":"_xlfn.XLOOKUP($K19,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":176.59084939568589},{"$f":"_xlfn.XLOOKUP($K19,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":176.59084939568589},{"$f":"_xlfn.XLOOKUP($K19,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":176.59084939568589},{"$f":"_xlfn.XLOOKUP($K19,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":176.59084939568589},{"$f":"_xlfn.XLOOKUP($K19,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":176.59084939568589},{"$f":"_xlfn.XLOOKUP($L19,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":18.781524908952285},null,null,"12.5m_Timber_Pole","WOOD POLE",{"$f":"_xlfn.XLOOKUP($K19,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"12.5m Timber Pole"},"Wood pole",null,"Wood pole"]
[null,"14m Timber Pole",{"$f":"_xlfn.XLOOKUP($K20,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":188.71015555443418},{"$f":"_xlfn.XLOOKUP($K20,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":188.71015555443418},{"$f":"_xlfn.XLOOKUP($K20,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":188.71015555443418},{"$f":"_xlfn.XLOOKUP($K20,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":188.71015555443418},{"$f":"_xlfn.XLOOKUP($K20,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":188.71015555443418},{"$f":"_xlfn.XLOOKUP($L20,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":18.781524908952285},null,null,"14m_Timber_Pole","WOOD POLE",{"$f":"_xlfn.XLOOKUP($K20,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"14m Timber Pole"},"Wood pole",null,"Wood pole"]
[null,"15.5m Timber Pole",{"$f":"_xlfn.XLOOKUP($K21,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":197.05356277890195},{"$f":"_xlfn.XLOOKUP($K21,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":197.05356277890195},{"$f":"_xlfn.XLOOKUP($K21,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":197.05356277890195},{"$f":"_xlfn.XLOOKUP($K21,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":197.05356277890195},{"$f":"_xlfn.XLOOKUP($K21,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":197.05356277890195},{"$f":"_xlfn.XLOOKUP($L21,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":18.781524908952285},null,null,"15.5m_Timber_Pole","WOOD POLE",{"$f":"_xlfn.XLOOKUP($K21,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"15.5m Timber Pole"},"Wood pole",null,"Wood pole"]
[null,{"$f":"IF(Q22=\"\", M22,Q22)","v":"Decorative Category P Column"},{"$f":"_xlfn.XLOOKUP($K22,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":210.45813190162536},{"$f":"_xlfn.XLOOKUP($K22,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":210.45813190162536},{"$f":"_xlfn.XLOOKUP($K22,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":210.45813190162536},{"$f":"_xlfn.XLOOKUP($K22,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":210.45813190162536},{"$f":"_xlfn.XLOOKUP($K22,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":210.45813190162536},{"$f":"_xlfn.XLOOKUP($L22,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":16.329021997694529},null,null,"7206.10.71","STEEL POLE",{"$f":"_xlfn.XLOOKUP($K22,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"Column Stl Style 5 4.5m Prestige"},"Steel pole",null,"Steel pole","Decorative Category P Column"]
[null,"Suspended",{"$f":"_xlfn.XLOOKUP($K23,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K23,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K23,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K23,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K23,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L23,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":37.56304981790457},null,null,"NO_CAPEX","SUSPENDED",{"$f":"_xlfn.XLOOKUP($K23,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"No Capex"},"Suspended",null,"Suspended","Suspended"]
[null,"SHARED OR NO POLE",{"$f":"_xlfn.XLOOKUP($K24,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K24,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K24,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K24,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K24,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L24,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":0},null,null,"NO_CAPEX","SHARED OR NO POLE",{"$f":"_xlfn.XLOOKUP($K24,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"No Capex"},"Shared or No Pole",null,"Shared or No Pole"]
[]
[null,"Night Patrol",{"$f":"C$5","v":"FY25"},{"$f":"D$5","v":"FY26"},"FY27","FY28","FY29","OPEX",null,"-","CAPEX Lookup","OPEX Lookup","Name From Model",{"$f":"N$5","v":"Grouping"},{"$f":"O$5","v":"Category"},{"$f":"P$5","v":"Grouping - Category"},"Prefered Name"]
[null,"Night Patrol Per Asset Inspection",{"$f":"_xlfn.XLOOKUP($K27,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K27,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K27,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K27,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K27,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L27,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":9.79839470442049},null,null,"NO_CAPEX","Street Patrol",{"$f":"_xlfn.XLOOKUP($K27,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"No Capex"},"Night patrol",null,{"$f":"IF(O27=\"\",N27,N27&\" - \"&O27)","v":"Night patrol"}]
[]
[null,"Bracket Type",{"$f":"C$5","v":"FY25"},{"$f":"D$5","v":"FY26"},"FY27","FY28","FY29","OPEX",null,"-","CAPEX Lookup","OPEX Lookup",null,{"$f":"N$5","v":"Grouping"},{"$f":"O$5","v":"Category"},{"$f":"P$5","v":"Grouping - Category"},"Prefered Name"]
[null,{"$f":"IF(Q30=\"\", M30,Q30)","v":"Streetlight Bracket Category P"},{"$f":"_xlfn.XLOOKUP($K30,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.739898279682365},{"$f":"_xlfn.XLOOKUP($K30,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.739898279682365},{"$f":"_xlfn.XLOOKUP($K30,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.739898279682365},{"$f":"_xlfn.XLOOKUP($K30,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.739898279682365},{"$f":"_xlfn.XLOOKUP($K30,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.739898279682365},{"$f":"_xlfn.XLOOKUP($L30,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":0},null,null,"Cat_P_Bracket",null,{"$f":"_xlfn.XLOOKUP($K30,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"Streetlight Bracket Category P"},"Streetlight Bracket Category P",null,{"$f":"IF(O30=\"\",N30,N30&\" - \"&O30)","v":"Streetlight Bracket Category P"}]
[null,"Streetlight Bracket Category V",{"$f":"_xlfn.XLOOKUP($K31,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!BO$9:BO$178,0)","v":33.484652215269676},{"$f":"_xlfn.XLOOKUP($K31,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!BP$9:BP$178,0)","v":33.603568522464187},{"$f":"_xlfn.XLOOKUP($K31,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!BQ$9:BQ$178,0)","v":33.722484829658697},{"$f":"_xlfn.XLOOKUP($K31,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!BR$9:BR$178,0)","v":33.841401136853207},{"$f":"_xlfn.XLOOKUP($K31,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!BS$9:BS$178,0)","v":33.960317444047718},{"$f":"_xlfn.XLOOKUP($L31,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)","v":0},null,null,"Cat_V_Bracket",null,{"$f":"_xlfn.XLOOKUP($K31,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$B$14:$B$144)","v":"Streetlight Bracket Category V"},"Streetlight Bracket Category V",null,"Streetlight Bracket Category V"]
[]
[null,"Traditional Luminaire Type",{"$f":"C$5","v":"FY25"},{"$f":"D$5","v":"FY26"},"FY27","FY28","FY29","OPEX",null,"Lamp Code","CAPEX Lookup","OPEX Lookup","New Code",{"$f":"N$5","v":"Grouping"},{"$f":"O$5","v":"Category"},{"$f":"P$5","v":"Grouping - Category"},"Prefered Naming"]
[null,{"$f":"IF(Q34=\"\", M34,Q34)","v":"Tubular Flourescent <40W"},{"$f":"_xlfn.XLOOKUP($K34,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K34,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K34,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K34,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K34,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L34,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O34=\"V\",$H$27,0)","v":54.773998993012341},null,"FLU0010-ST","NO_CAPEX","FLU0060","FLU<40","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L34,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"IF(O34=\"\",N34,N34&\" - \"&O34)","v":"HID - P"},"Tubular Flourescent <40W"]
[null,"Tubular Flourescent >40W",{"$f":"_xlfn.XLOOKUP($K35,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.025384130086902},{"$f":"_xlfn.XLOOKUP($K35,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.025384130086902},{"$f":"_xlfn.XLOOKUP($K35,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.025384130086902},{"$f":"_xlfn.XLOOKUP($K35,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.025384130086902},{"$f":"_xlfn.XLOOKUP($K35,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.025384130086902},{"$f":"_xlfn.XLOOKUP($L35,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O35=\"V\",$H$27,0)","v":59.239465114988157},null,"FLU0130-ST","7206.05.1","FLU0130","FLU>40","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L35,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","Tubular Flourescent >40W"]
[null,"42W CFL Standard",{"$f":"_xlfn.XLOOKUP($K36,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":29.476000402896499},{"$f":"_xlfn.XLOOKUP($K36,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":29.476000402896499},{"$f":"_xlfn.XLOOKUP($K36,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":29.476000402896499},{"$f":"_xlfn.XLOOKUP($K36,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":29.476000402896499},{"$f":"_xlfn.XLOOKUP($K36,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":29.476000402896499},{"$f":"_xlfn.XLOOKUP($L36,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O36=\"V\",$H$27,0)","v":83.957649225063591},null,"FLU0350-ST","7107.09.43","FLU0350","CFL42S","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L36,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","42W CFL Standard"]
[null,"42W CFL Decorative",{"$f":"_xlfn.XLOOKUP($K37,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":94.51450850676639},{"$f":"_xlfn.XLOOKUP($K37,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":94.51450850676639},{"$f":"_xlfn.XLOOKUP($K37,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":94.51450850676639},{"$f":"_xlfn.XLOOKUP($K37,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":94.51450850676639},{"$f":"_xlfn.XLOOKUP($K37,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":94.51450850676639},{"$f":"_xlfn.XLOOKUP($L37,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O37=\"V\",$H$27,0)","v":83.957649225063591},null,"FLU0350-ST","7206.05.53","FLU0350","CFL42D","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L37,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","42W CFL Decorative"]
[null,"70W CFL Decorative",{"$f":"_xlfn.XLOOKUP($K38,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":70.035569077113692},{"$f":"_xlfn.XLOOKUP($K38,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":70.035569077113692},{"$f":"_xlfn.XLOOKUP($K38,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":70.035569077113692},{"$f":"_xlfn.XLOOKUP($K38,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":70.035569077113692},{"$f":"_xlfn.XLOOKUP($K38,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":70.035569077113692},{"$f":"_xlfn.XLOOKUP($L38,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O38=\"V\",$H$27,0)","v":83.957649225063591},null,"FLU0350-ST","7206.05.25","FLU0350",null,"HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L38,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","70W CFL Decorative"]
[null,"32W Compact Flourescent",{"$f":"_xlfn.XLOOKUP($K39,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":87.872018673105089},{"$f":"_xlfn.XLOOKUP($K39,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":87.872018673105089},{"$f":"_xlfn.XLOOKUP($K39,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":87.872018673105089},{"$f":"_xlfn.XLOOKUP($K39,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":87.872018673105089},{"$f":"_xlfn.XLOOKUP($K39,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":87.872018673105089},{"$f":"_xlfn.XLOOKUP($L39,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O39=\"V\",$H$27,0)","v":51.511221020280118},null,"FLU0355-ST","Compact_Fluro_32W","FLU0355","CFL32S","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L39,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","32W Compact Flourescent"]
[null,"2x14W T5 Fluoro",{"$f":"_xlfn.XLOOKUP($K40,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K40,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K40,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K40,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K40,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L40,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O40=\"V\",$H$27,0)","v":75.170570257553521},null,"FLU0360-ST","NO_CAPEX","FLU0360","FLU14","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L40,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","2x14W T5 Fluoro"]
[null,{"$f":"IF(Q41=\"\", M41,Q41)","v":"2x24W T5 Fluoro"},{"$f":"_xlfn.XLOOKUP($K41,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K41,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K41,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K41,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K41,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L41,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O41=\"V\",$H$27,0)","v":67.590956030855395},null,"FLU0370-ST","NO_CAPEX","FLU0370",null,"HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L41,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","2x24W T5 Fluoro"]
[null,"50W High Pressure Sodium",{"$f":"_xlfn.XLOOKUP($K42,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K42,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K42,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K42,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K42,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L42,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O42=\"V\",$H$27,0)","v":101.5131802355034},null,"HPS0010-ST","NO_CAPEX","HPS0010","HPS50","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L42,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","50W High Pressure Sodium"]
[null,{"$f":"IF(Q43=\"\", M43,Q43)","v":"50W High Pressure Sodium - Twin Arc"},{"$f":"_xlfn.XLOOKUP($K43,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":27.759223310679388},{"$f":"_xlfn.XLOOKUP($K43,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":27.759223310679388},{"$f":"_xlfn.XLOOKUP($K43,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":27.759223310679388},{"$f":"_xlfn.XLOOKUP($K43,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":27.759223310679388},{"$f":"_xlfn.XLOOKUP($K43,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":27.759223310679388},{"$f":"_xlfn.XLOOKUP($L43,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O43=\"V\",$H$27,0)","v":72.639195900117642},null,"HPS0010-TA","7107.09.30","HPS0010-TA","HPS50TA","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L43,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","50W High Pressure Sodium - Twin Arc"]
[null,"70W High Pressure Sodium",{"$f":"_xlfn.XLOOKUP($K44,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":28.622312787243384},{"$f":"_xlfn.XLOOKUP($K44,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":28.622312787243384},{"$f":"_xlfn.XLOOKUP($K44,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":28.622312787243384},{"$f":"_xlfn.XLOOKUP($K44,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":28.622312787243384},{"$f":"_xlfn.XLOOKUP($K44,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":28.622312787243384},{"$f":"_xlfn.XLOOKUP($L44,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O44=\"V\",$H$27,0)","v":96.320611327572863},null,"HPS0020-ST","7107.09.3","HPS0020","HPS70","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L44,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","70W High Pressure Sodium"]
[null,"70W High Pressure Sodium - Twin Arc",{"$f":"_xlfn.XLOOKUP($K45,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":30.141000214973904},{"$f":"_xlfn.XLOOKUP($K45,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":30.141000214973904},{"$f":"_xlfn.XLOOKUP($K45,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":30.141000214973904},{"$f":"_xlfn.XLOOKUP($K45,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":30.141000214973904},{"$f":"_xlfn.XLOOKUP($K45,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":30.141000214973904},{"$f":"_xlfn.XLOOKUP($L45,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O45=\"V\",$H$27,0)","v":66.715163449702942},null,"HPS0020-TA","7107.09.61","HPS0020-TA","HPS70TA","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L45,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","70W High Pressure Sodium - Twin Arc"]
[null,"100W High Pressure Sodium",{"$f":"_xlfn.XLOOKUP($K46,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K46,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K46,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K46,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K46,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L46,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O46=\"V\",$H$27,0)","v":96.320611327572863},null,"HPS0070-ST","NO_CAPEX","HPS0020","HPS100","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L46,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","100W High Pressure Sodium"]
[null,"120W High Pressure Sodium",{"$f":"_xlfn.XLOOKUP($K47,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K47,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K47,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K47,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K47,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L47,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O47=\"V\",$H$27,0)","v":112.68276931131837},null,"HPS0080-ST","NO_CAPEX","HPS0090","HPS120","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L47,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","120W High Pressure Sodium"]
[null,"150W High Pressure Sodium",{"$f":"_xlfn.XLOOKUP($K48,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K48,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K48,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K48,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K48,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($L48,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O48=\"V\",$H$27,0)","v":112.68276931131837},null,"HPS0090-ST","7107.09.7","HPS0090","HPS150","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L48,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","150W High Pressure Sodium"]
[null,"150W High Pressure Sodium - Twin Arc",{"$f":"_xlfn.XLOOKUP($K49,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":57.380000291795966},{"$f":"_xlfn.XLOOKUP($K49,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":57.380000291795966},{"$f":"_xlfn.XLOOKUP($K49,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":57.380000291795966},{"$f":"_xlfn.XLOOKUP($K49,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":57.380000291795966},{"$f":"_xlfn.XLOOKUP($K49,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":57.380000291795966},{"$f":"_xlfn.XLOOKUP($L49,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O49=\"V\",$H$27,0)","v":103.92476691011696},null,"HPS0090-TA","7107.09.41","HPS0090-TA","HPS150TA","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L49,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","150W High Pressure Sodium - Twin Arc"]
[null,"220W High Pressure Sodium",{"$f":"_xlfn.XLOOKUP($K50,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K50,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K50,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K50,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K50,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L50,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O50=\"V\",$H$27,0)","v":95.28016039503764},null,"HPS0100-ST","NO_CAPEX","HPS0110","HPS220","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L50,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","220W High Pressure Sodium"]
[null,"250W High Pressure Sodium",{"$f":"_xlfn.XLOOKUP($K51,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K51,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K51,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K51,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K51,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($L51,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O51=\"V\",$H$27,0)","v":95.28016039503764},null,"HPS0110-ST","7107.09.11","HPS0110","HPS250","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L51,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","250W High Pressure Sodium"]
[null,"250W High Pressure Sodium - Twin Arc",{"$f":"_xlfn.XLOOKUP($K52,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":63.71886955536683},{"$f":"_xlfn.XLOOKUP($K52,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":63.71886955536683},{"$f":"_xlfn.XLOOKUP($K52,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":63.71886955536683},{"$f":"_xlfn.XLOOKUP($K52,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":63.71886955536683},{"$f":"_xlfn.XLOOKUP($K52,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":63.71886955536683},{"$f":"_xlfn.XLOOKUP($L52,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O52=\"V\",$H$27,0)","v":114.81652819647427},null,"HPS0110-TA","7107.09.39","HPS0110-TA","HPS250TA","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L52,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","250W High Pressure Sodium - Twin Arc"]
[null,"2x250W High Presure Sodium",{"$f":"_xlfn.XLOOKUP($K53,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K53,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K53,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K53,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K53,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L53,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O53=\"V\",$H$27,0)","v":119.92437778629734},null,"HPS0120-ST","NO_CAPEX","HPS0120","HPS2x250","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L53,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","2x250W High Presure Sodium"]
[null,"310W High Pressure Sodium",{"$f":"_xlfn.XLOOKUP($K54,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K54,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K54,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K54,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K54,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L54,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O54=\"V\",$H$27,0)","v":95.28016039503764},null,"HPS0140-ST","NO_CAPEX","HPS0110","HPS310","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L54,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","310W High Pressure Sodium"]
[null,"360W High Pressure Sodium",{"$f":"_xlfn.XLOOKUP($K55,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":66.552872355288315},{"$f":"_xlfn.XLOOKUP($K55,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":66.552872355288315},{"$f":"_xlfn.XLOOKUP($K55,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":66.552872355288315},{"$f":"_xlfn.XLOOKUP($K55,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":66.552872355288315},{"$f":"_xlfn.XLOOKUP($K55,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":66.552872355288315},{"$f":"_xlfn.XLOOKUP($L55,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O55=\"V\",$H$27,0)","v":95.137943411229386},null,"HPS0160-ST","7107.09.21","HPS0170","HPS360","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L55,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","360W High Pressure Sodium"]
[null,"400W High Pressure Sodium",{"$f":"_xlfn.XLOOKUP($K56,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":66.552872355288315},{"$f":"_xlfn.XLOOKUP($K56,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":66.552872355288315},{"$f":"_xlfn.XLOOKUP($K56,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":66.552872355288315},{"$f":"_xlfn.XLOOKUP($K56,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":66.552872355288315},{"$f":"_xlfn.XLOOKUP($K56,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":66.552872355288315},{"$f":"_xlfn.XLOOKUP($L56,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O56=\"V\",$H$27,0)","v":95.137943411229386},null,"HPS0170-ST","7107.09.21","HPS0170","HPS400","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L56,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","400W High Pressure Sodium"]
[null,"400W High Pressure Sodium - Twin Arc",{"$f":"_xlfn.XLOOKUP($K57,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.925679042613325},{"$f":"_xlfn.XLOOKUP($K57,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.925679042613325},{"$f":"_xlfn.XLOOKUP($K57,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.925679042613325},{"$f":"_xlfn.XLOOKUP($K57,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.925679042613325},{"$f":"_xlfn.XLOOKUP($K57,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.925679042613325},{"$f":"_xlfn.XLOOKUP($L57,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O57=\"V\",$H$27,0)","v":109.7799464024843},null,"HPS0170-TA","7107.09.24","HPS0170-TA","HPS400TA","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L57,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","400W High Pressure Sodium - Twin Arc"]
[null,"400W MH Standard Luminaire",{"$f":"_xlfn.XLOOKUP($K58,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":68.655408582554699},{"$f":"_xlfn.XLOOKUP($K58,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":68.655408582554699},{"$f":"_xlfn.XLOOKUP($K58,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":68.655408582554699},{"$f":"_xlfn.XLOOKUP($K58,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":68.655408582554699},{"$f":"_xlfn.XLOOKUP($K58,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":68.655408582554699},{"$f":"_xlfn.XLOOKUP($L58,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O58=\"V\",$H$27,0)","v":109.7799464024843},null,null,"7107.09.23","HPS0170-TA",null,"HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L58,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","400W MH Standard Luminaire"]
[null,"2x400W High Pressure Sodium",{"$f":"_xlfn.XLOOKUP($K59,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K59,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K59,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K59,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K59,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L59,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O59=\"V\",$H$27,0)","v":151.98727151869443},null,"HPS0180-ST","NO_CAPEX","HPS0180","HPS2x400","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L59,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","2x400W High Pressure Sodium"]
[null,"3x400W High Pressure Sodium",{"$f":"_xlfn.XLOOKUP($K60,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K60,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K60,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K60,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K60,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L60,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O60=\"V\",$H$27,0)","v":173.02783868944192},null,"HPS0190-ST","NO_CAPEX","HPS0190","HPS3x400","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L60,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","3x400W High Pressure Sodium"]
[null,{"$f":"IF(Q61=\"\", M61,Q61)","v":"600W High Pressure Sodium"},{"$f":"_xlfn.XLOOKUP($K61,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K61,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K61,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K61,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K61,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L61,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O61=\"V\",$H$27,0)","v":160.27373327837907},null,"HPS0210-ST","NO_CAPEX","HPS0210",null,"HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L61,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","600W High Pressure Sodium"]
[null,"1000W High Pressure Sodium",{"$f":"_xlfn.XLOOKUP($K62,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K62,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K62,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K62,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K62,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L62,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O62=\"V\",$H$27,0)","v":139.91947412395606},null,"HPS0250-ST","NO_CAPEX","MHR0100","HPS1000","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L62,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","1000W High Pressure Sodium"]
[null,"Incandescent 60",{"$f":"_xlfn.XLOOKUP($K63,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K63,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K63,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K63,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K63,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L63,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O63=\"V\",$H$27,0)","v":70.960441910354163},null,"INC0030-ST","NO_CAPEX","INC0030","INC60","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L63,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","Incandescent 60"]
[null,"Incandescent 75",{"$f":"_xlfn.XLOOKUP($K64,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K64,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K64,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K64,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K64,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L64,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O64=\"V\",$H$27,0)","v":70.960441910354163},null,"INC0040-ST","NO_CAPEX","INC0030","INC75","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L64,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","Incandescent 75"]
[null,"Incandescent 100",{"$f":"_xlfn.XLOOKUP($K65,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K65,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K65,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K65,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K65,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L65,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O65=\"V\",$H$27,0)","v":70.960441910354163},null,"INC0050-ST","NO_CAPEX","INC0030","INC100","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L65,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","Incandescent 100"]
[null,"Incandescent 150",{"$f":"_xlfn.XLOOKUP($K66,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K66,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K66,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K66,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K66,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L66,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O66=\"V\",$H$27,0)","v":70.960441910354163},null,"INC0080-ST","NO_CAPEX","INC0030","INC150","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L66,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","Incandescent 150"]
[null,"Incandescent 200",{"$f":"_xlfn.XLOOKUP($K67,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K67,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K67,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K67,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K67,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L67,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O67=\"V\",$H$27,0)","v":70.960441910354163},null,"INC0090-ST","NO_CAPEX","INC0030","INC200","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L67,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","Incandescent 200"]
[null,"Incandescent 300",{"$f":"_xlfn.XLOOKUP($K68,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K68,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K68,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K68,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K68,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L68,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O68=\"V\",$H$27,0)","v":70.960441910354163},null,"INC0100-ST","NO_CAPEX","INC0030","INC300","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L68,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","Incandescent 300"]
[null,"Incandescent 500",{"$f":"_xlfn.XLOOKUP($K69,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K69,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K69,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K69,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K69,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L69,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O69=\"V\",$H$27,0)","v":70.960441910354163},null,"INC0110-ST","NO_CAPEX","INC0030","INC500","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L69,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","Incandescent 500"]
[null,"Incandescent 1500",{"$f":"_xlfn.XLOOKUP($K70,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K70,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K70,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K70,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K70,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L70,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O70=\"V\",$H$27,0)","v":70.960441910354163},null,"INC0160-ST","NO_CAPEX","INC0030","INC1500","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L70,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","Incandescent 1500"]
[null,"55W Low Pressure Sodium",{"$f":"_xlfn.XLOOKUP($K71,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K71,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K71,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K71,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K71,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($L71,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O71=\"V\",$H$27,0)","v":107.26621411796299},null,"LPS0030-ST","7107.09.7","LPS0030","LPS55","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L71,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","55W Low Pressure Sodium"]
[null,"100W Low Pressure Sodium",{"$f":"_xlfn.XLOOKUP($K72,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K72,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K72,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K72,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K72,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($L72,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O72=\"V\",$H$27,0)","v":225.2324058318282},null,"LPS0040-ST","7107.09.7","LPS0040","LPS100","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L72,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","100W Low Pressure Sodium"]
[null,"135W Low Pressure Sodium",{"$f":"_xlfn.XLOOKUP($K73,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K73,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K73,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K73,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K73,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L73,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O73=\"V\",$H$27,0)","v":349.28814484191525},null,"LPS0050-ST","NO_CAPEX","LPS0050","LPS135","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L73,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","135W Low Pressure Sodium"]
[null,"150W Low Pressure Sodium",{"$f":"_xlfn.XLOOKUP($K74,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K74,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K74,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K74,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K74,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L74,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O74=\"V\",$H$27,0)","v":349.28814484191525},null,"LPS0060-ST","NO_CAPEX","LPS0050","LPS150","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L74,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","150W Low Pressure Sodium"]
[null,"310W Low Pressure Sodium",{"$f":"_xlfn.XLOOKUP($K75,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K75,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K75,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K75,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K75,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L75,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O75=\"V\",$H$27,0)","v":349.28814484191525},null,"LPS0090-ST","NO_CAPEX","LPS0050","LPS310","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L75,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","310W Low Pressure Sodium"]
[null,"70W Metal Hallide",{"$f":"_xlfn.XLOOKUP($K76,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K76,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K76,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K76,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K76,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L76,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O76=\"V\",$H$27,0)","v":87.195898850989735},null,"MHR0010-ST","NO_CAPEX","MHR0060","MHD70","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L76,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","70W Metal Hallide"]
[null,"150W Metal Hallide",{"$f":"_xlfn.XLOOKUP($K77,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K77,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K77,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K77,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K77,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L77,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O77=\"V\",$H$27,0)","v":87.195898850989735},null,"MHR0030-ST","NO_CAPEX","MHR0060","MHD150","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L77,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","150W Metal Hallide"]
[null,"250W Metal Hallide",{"$f":"_xlfn.XLOOKUP($K78,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K78,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K78,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K78,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K78,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($L78,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O78=\"V\",$H$27,0)","v":87.195898850989735},null,"MHR0060-ST","7107.09.11","MHR0060","MHD400","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L78,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","250W Metal Hallide"]
[null,"400W Metal Hallide",{"$f":"_xlfn.XLOOKUP($K79,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K79,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K79,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K79,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K79,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($L79,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O79=\"V\",$H$27,0)","v":90.592585448473727},null,"MHR0070-ST","7107.09.11","MHR0070","MHD400","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L79,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","400W Metal Hallide"]
[null,"1000W Metal Hallide",{"$f":"_xlfn.XLOOKUP($K80,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":86.279296348407229},{"$f":"_xlfn.XLOOKUP($K80,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":86.279296348407229},{"$f":"_xlfn.XLOOKUP($K80,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":86.279296348407229},{"$f":"_xlfn.XLOOKUP($K80,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":86.279296348407229},{"$f":"_xlfn.XLOOKUP($K80,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":86.279296348407229},{"$f":"_xlfn.XLOOKUP($L80,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O80=\"V\",$H$27,0)","v":139.91947412395606},null,"MHR0100-ST","7107.09.50","MHR0100","MHD1000","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L80,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","1000W Metal Hallide"]
[null,"50W Mercury Vapour",{"$f":"_xlfn.XLOOKUP($K81,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.025384130086902},{"$f":"_xlfn.XLOOKUP($K81,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.025384130086902},{"$f":"_xlfn.XLOOKUP($K81,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.025384130086902},{"$f":"_xlfn.XLOOKUP($K81,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.025384130086902},{"$f":"_xlfn.XLOOKUP($K81,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.025384130086902},{"$f":"_xlfn.XLOOKUP($L81,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O81=\"V\",$H$27,0)","v":54.290132282450529},null,"MVA0010-ST","7206.05.1","MVA0010","MVA50","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L81,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","50W Mercury Vapour"]
[null,"80W Mercury Vapour",{"$f":"_xlfn.XLOOKUP($K82,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.025384130086902},{"$f":"_xlfn.XLOOKUP($K82,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.025384130086902},{"$f":"_xlfn.XLOOKUP($K82,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.025384130086902},{"$f":"_xlfn.XLOOKUP($K82,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.025384130086902},{"$f":"_xlfn.XLOOKUP($K82,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":21.025384130086902},{"$f":"_xlfn.XLOOKUP($L82,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O82=\"V\",$H$27,0)","v":53.665677678985588},null,"MVA0020-ST","7206.05.1","MVA0020","MVA80","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L82,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","80W Mercury Vapour"]
[null,"125W Mercury Vapour",{"$f":"_xlfn.XLOOKUP($K83,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K83,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K83,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K83,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($K83,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":0},{"$f":"_xlfn.XLOOKUP($L83,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O83=\"V\",$H$27,0)","v":73.06541688476679},null,"MVA0080-ST","NO_CAPEX","MVA0080","MVA125","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L83,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"HID - P","125W Mercury Vapour"]
[null,"250W Mercury Vapour",{"$f":"_xlfn.XLOOKUP($K84,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K84,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K84,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K84,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K84,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($L84,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O84=\"V\",$H$27,0)","v":98.968262167922077},null,"MVA0190-ST","7107.09.7","MVA0190","MVA250","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L84,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","250W Mercury Vapour"]
[null,{"$f":"IF(Q85=\"\", M85,Q85)","v":"400W Mercury Vapour"},{"$f":"_xlfn.XLOOKUP($K85,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K85,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K85,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K85,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K85,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($L85,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O85=\"V\",$H$27,0)","v":93.151550872327547},null,"MVA0220-ST","7107.09.7","MVA0220","MVA400","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L85,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","400W Mercury Vapour"]
[null,{"$f":"IF(Q86=\"\", M86,Q86)","v":"2x400W Mercury Vapour"},{"$f":"_xlfn.XLOOKUP($K86,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K86,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K86,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K86,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($K86,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.537766412070681},{"$f":"_xlfn.XLOOKUP($L86,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O86=\"V\",$H$27,0)","v":100.31026379321499},null,"MVA0230-ST","7107.09.7","MVA0230",null,"HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L86,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","2x400W Mercury Vapour"]
[null,"250W HPS Asymetric Floodlight",{"$f":"_xlfn.XLOOKUP($K87,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":76.596523080546405},{"$f":"_xlfn.XLOOKUP($K87,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":76.596523080546405},{"$f":"_xlfn.XLOOKUP($K87,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":76.596523080546405},{"$f":"_xlfn.XLOOKUP($K87,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":76.596523080546405},{"$f":"_xlfn.XLOOKUP($K87,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":76.596523080546405},{"$f":"_xlfn.XLOOKUP($L87,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O87=\"V\",$H$27,0)","v":95.28016039503764},null,"HPS0110-ST","7107.09.18","HPS0110","HPSFL250","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L87,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","250W HPS Asymetric Floodlight"]
[null,"400W HPS Asymetric Floodlight",{"$f":"_xlfn.XLOOKUP($K88,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.298268861579828},{"$f":"_xlfn.XLOOKUP($K88,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.298268861579828},{"$f":"_xlfn.XLOOKUP($K88,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.298268861579828},{"$f":"_xlfn.XLOOKUP($K88,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.298268861579828},{"$f":"_xlfn.XLOOKUP($K88,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.298268861579828},{"$f":"_xlfn.XLOOKUP($L88,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O88=\"V\",$H$27,0)","v":95.137943411229386},null,"HPS0170-ST","7107.09.26","HPS0170","HPSFL400","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L88,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","400W HPS Asymetric Floodlight"]
[null,"250W MH Asymetric Floodlight",{"$f":"_xlfn.XLOOKUP($K89,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":73.478087025739484},{"$f":"_xlfn.XLOOKUP($K89,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":73.478087025739484},{"$f":"_xlfn.XLOOKUP($K89,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":73.478087025739484},{"$f":"_xlfn.XLOOKUP($K89,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":73.478087025739484},{"$f":"_xlfn.XLOOKUP($K89,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":73.478087025739484},{"$f":"_xlfn.XLOOKUP($L89,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O89=\"V\",$H$27,0)","v":87.195898850989735},null,"MHR0060-ST","7107.09.19","MHR0060","MHD250","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L89,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","250W MH Asymetric Floodlight"]
[null,"400W MH Asymetric Floodlight",{"$f":"_xlfn.XLOOKUP($K90,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":76.596523080546405},{"$f":"_xlfn.XLOOKUP($K90,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":76.596523080546405},{"$f":"_xlfn.XLOOKUP($K90,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":76.596523080546405},{"$f":"_xlfn.XLOOKUP($K90,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":76.596523080546405},{"$f":"_xlfn.XLOOKUP($K90,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":76.596523080546405},{"$f":"_xlfn.XLOOKUP($L90,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O90=\"V\",$H$27,0)","v":90.592585448473727},null,"MHR0070-ST","7107.09.25","MHR0070","MHD400","HID",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L90,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"HID - V","400W MH Asymetric Floodlight"]
[]
[null,"LED Luminaire Type",{"$f":"C$5","v":"FY25"},{"$f":"D$5","v":"FY26"},"FY27","FY28","FY29","OPEX",null,"Lamp Code","CAPEX Lookup","OPEX Lookup",null,{"$f":"N$5","v":"Grouping"},{"$f":"O$5","v":"Category"},{"$f":"P$5","v":"Grouping - Category"},"Prefered Naming"]
[null,{"$f":"IF(Q93=\"\", M93,Q93)","v":"23W LED Gerard StreetLED"},{"$f":"_xlfn.XLOOKUP($K93,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":71.617714446381086},{"$f":"_xlfn.XLOOKUP($K93,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":71.617714446381086},{"$f":"_xlfn.XLOOKUP($K93,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":71.617714446381086},{"$f":"_xlfn.XLOOKUP($K93,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":71.617714446381086},{"$f":"_xlfn.XLOOKUP($K93,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":71.617714446381086},{"$f":"_xlfn.XLOOKUP($L93,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O93=\"V\",$H$27,0)","v":36.355533476693545},null,null,"7206.05.81","LED0002","LED23GER2017","LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L93,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"IF(O93=\"\",N93,N93&\" - \"&O93)","v":"LED - P"},"23W LED Gerard StreetLED"]
[null,"17W LED Gerard StreetLED",{"$f":"_xlfn.XLOOKUP($K94,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":73.753462859471838},{"$f":"_xlfn.XLOOKUP($K94,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":73.753462859471838},{"$f":"_xlfn.XLOOKUP($K94,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":73.753462859471838},{"$f":"_xlfn.XLOOKUP($K94,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":73.753462859471838},{"$f":"_xlfn.XLOOKUP($K94,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":73.753462859471838},{"$f":"_xlfn.XLOOKUP($L94,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O94=\"V\",$H$27,0)","v":36.355533476693545},null,"LED0003-ST","7206.05.82","LED0003","LED17GER2017","LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L94,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","17W LED Gerard StreetLED"]
[null,"17W LED Gerard StreetLED Aeroscreen",{"$f":"_xlfn.XLOOKUP($K95,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":75.97850244915513},{"$f":"_xlfn.XLOOKUP($K95,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":75.97850244915513},{"$f":"_xlfn.XLOOKUP($K95,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":75.97850244915513},{"$f":"_xlfn.XLOOKUP($K95,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":75.97850244915513},{"$f":"_xlfn.XLOOKUP($K95,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":75.97850244915513},{"$f":"_xlfn.XLOOKUP($L95,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O95=\"V\",$H$27,0)","v":36.355533476693545},null,null,"7206.05.83","LED0004","LED17GER2017-AERO","LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L95,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","17W LED Gerard StreetLED Aeroscreen"]
[null,"17W LED Gerard StreetLED Louvred",{"$f":"_xlfn.XLOOKUP($K96,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":61.300493855615358},{"$f":"_xlfn.XLOOKUP($K96,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":61.300493855615358},{"$f":"_xlfn.XLOOKUP($K96,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":61.300493855615358},{"$f":"_xlfn.XLOOKUP($K96,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":61.300493855615358},{"$f":"_xlfn.XLOOKUP($K96,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":61.300493855615358},{"$f":"_xlfn.XLOOKUP($L96,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O96=\"V\",$H$27,0)","v":36.355533476693545},null,null,"7206.05.84","LED0005","LED17GER2017-LOUVRE","LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L96,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","17W LED Gerard StreetLED Louvred"]
[null,"22W LED Gerard StreetLED",{"$f":"_xlfn.XLOOKUP($K97,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":73.753462859471838},{"$f":"_xlfn.XLOOKUP($K97,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":73.753462859471838},{"$f":"_xlfn.XLOOKUP($K97,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":73.753462859471838},{"$f":"_xlfn.XLOOKUP($K97,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":73.753462859471838},{"$f":"_xlfn.XLOOKUP($K97,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":73.753462859471838},{"$f":"_xlfn.XLOOKUP($L97,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O97=\"V\",$H$27,0)","v":36.355533476693545},null,null,"7206.05.82","LED0003","LED22GER2015","LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L97,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","22W LED Gerard StreetLED"]
[null,"25W LED GE Evolve ",{"$f":"_xlfn.XLOOKUP($K98,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":52.48466658639591},{"$f":"_xlfn.XLOOKUP($K98,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":52.48466658639591},{"$f":"_xlfn.XLOOKUP($K98,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":52.48466658639591},{"$f":"_xlfn.XLOOKUP($K98,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":52.48466658639591},{"$f":"_xlfn.XLOOKUP($K98,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":52.48466658639591},{"$f":"_xlfn.XLOOKUP($L98,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O98=\"V\",$H$27,0)","v":36.355533476693545},null,"LED0006-ST","7206.05.85","LED0006","LED25GE2015","LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L98,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","25W LED GE Evolve "]
[null,"35W LED Pecan Luminaire",{"$f":"_xlfn.XLOOKUP($K99,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":90.44125978209631},{"$f":"_xlfn.XLOOKUP($K99,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":90.44125978209631},{"$f":"_xlfn.XLOOKUP($K99,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":90.44125978209631},{"$f":"_xlfn.XLOOKUP($K99,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":90.44125978209631},{"$f":"_xlfn.XLOOKUP($K99,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":90.44125978209631},{"$f":"_xlfn.XLOOKUP($L99,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O99=\"V\",$H$27,0)","v":36.355533476693545},null,null,"7206.05.86","LED0007","LED35WPEC2017","LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L99,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","35W LED Pecan Luminaire"]
[null,"29W LED Pecan Luminaire - Aeroscreen",{"$f":"_xlfn.XLOOKUP($K100,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":90.44125978209631},{"$f":"_xlfn.XLOOKUP($K100,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":90.44125978209631},{"$f":"_xlfn.XLOOKUP($K100,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":90.44125978209631},{"$f":"_xlfn.XLOOKUP($K100,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":90.44125978209631},{"$f":"_xlfn.XLOOKUP($K100,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":90.44125978209631},{"$f":"_xlfn.XLOOKUP($L100,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O100=\"V\",$H$27,0)","v":36.355533476693545},null,null,"7206.05.87","LED0008","LED29WPEC2017-AERO","LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L100,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","29W LED Pecan Luminaire - Aeroscreen"]
[null,"42W LED Gerard StreetLED",{"$f":"_xlfn.XLOOKUP($K101,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":75.732348394764998},{"$f":"_xlfn.XLOOKUP($K101,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":75.732348394764998},{"$f":"_xlfn.XLOOKUP($K101,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":75.732348394764998},{"$f":"_xlfn.XLOOKUP($K101,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":75.732348394764998},{"$f":"_xlfn.XLOOKUP($K101,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":75.732348394764998},{"$f":"_xlfn.XLOOKUP($L101,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O101=\"V\",$H$27,0)","v":36.355533476693545},null,"LED0001-ST","7206.05.80","LED0001","LED42GER2017","LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L101,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","42W LED Gerard StreetLED"]
[null,"42W LED Pecan Luminaire",{"$f":"_xlfn.XLOOKUP($K102,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.61425517013885},{"$f":"_xlfn.XLOOKUP($K102,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.61425517013885},{"$f":"_xlfn.XLOOKUP($K102,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.61425517013885},{"$f":"_xlfn.XLOOKUP($K102,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.61425517013885},{"$f":"_xlfn.XLOOKUP($K102,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.61425517013885},{"$f":"_xlfn.XLOOKUP($L102,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O102=\"V\",$H$27,0)","v":52.625505854916334},null,null,"7206.05.88","LED0009","LED42WPEC2017","LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L102,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","42W LED Pecan Luminaire"]
[null,"36W LED Pecan Luminaire - Aeroscreen",{"$f":"_xlfn.XLOOKUP($K103,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.61425517013885},{"$f":"_xlfn.XLOOKUP($K103,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.61425517013885},{"$f":"_xlfn.XLOOKUP($K103,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.61425517013885},{"$f":"_xlfn.XLOOKUP($K103,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.61425517013885},{"$f":"_xlfn.XLOOKUP($K103,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.61425517013885},{"$f":"_xlfn.XLOOKUP($L103,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O103=\"V\",$H$27,0)","v":52.625505854916334},null,null,"7206.05.89","LED0010","LED36WPEC2017-AERO","LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L103,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","36W LED Pecan Luminaire - Aeroscreen"]
[null,"105W LED Aldridge Luminaire",{"$f":"_xlfn.XLOOKUP($K104,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":212.13999092168393},{"$f":"_xlfn.XLOOKUP($K104,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":212.13999092168393},{"$f":"_xlfn.XLOOKUP($K104,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":212.13999092168393},{"$f":"_xlfn.XLOOKUP($K104,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":212.13999092168393},{"$f":"_xlfn.XLOOKUP($K104,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":212.13999092168393},{"$f":"_xlfn.XLOOKUP($L104,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O104=\"V\",$H$27,0)","v":52.625505854916334},null,"LED0090-ST","7206.05.90","LED0011","LED105ALD2017","LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L104,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","105W LED Aldridge Luminaire"]
[null,"198W LED Aldridge Standard Distribution",{"$f":"_xlfn.XLOOKUP($K105,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":237.93406356383744},{"$f":"_xlfn.XLOOKUP($K105,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":237.93406356383744},{"$f":"_xlfn.XLOOKUP($K105,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":237.93406356383744},{"$f":"_xlfn.XLOOKUP($K105,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":237.93406356383744},{"$f":"_xlfn.XLOOKUP($K105,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":237.93406356383744},{"$f":"_xlfn.XLOOKUP($L105,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O105=\"V\",$H$27,0)","v":52.625505854916334},null,"LED0012-ST","7206.05.91","LED0012","LED198ALD2017-Std_Dist","LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L105,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","198W LED Aldridge Standard Distribution"]
[null,"198W LED Aldridge Forward Distribution",{"$f":"_xlfn.XLOOKUP($K106,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":235.21457073200233},{"$f":"_xlfn.XLOOKUP($K106,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":235.21457073200233},{"$f":"_xlfn.XLOOKUP($K106,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":235.21457073200233},{"$f":"_xlfn.XLOOKUP($K106,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":235.21457073200233},{"$f":"_xlfn.XLOOKUP($K106,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":235.21457073200233},{"$f":"_xlfn.XLOOKUP($L106,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O106=\"V\",$H$27,0)","v":52.625505854916334},null,null,"7206.05.92","LED0013","LED198ALD201-_Fwd_Dist","LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L106,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","198W LED Aldridge Forward Distribution"]
[null,{"$f":"IF(Q107=\"\", M107,Q107)","v":"298W LED Aldridge Luminaire"},{"$f":"_xlfn.XLOOKUP($K107,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":267.60125809294755},{"$f":"_xlfn.XLOOKUP($K107,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":267.60125809294755},{"$f":"_xlfn.XLOOKUP($K107,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":267.60125809294755},{"$f":"_xlfn.XLOOKUP($K107,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":267.60125809294755},{"$f":"_xlfn.XLOOKUP($K107,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":267.60125809294755},{"$f":"_xlfn.XLOOKUP($L107,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O107=\"V\",$H$27,0)","v":52.625505854916334},null,null,"7206.05.93","LED0014","LED298ALD201-_Fwd_Dist","LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L107,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","298W LED Aldridge Luminaire"]
[null,"100W LED Aldridge Luminaire",{"$f":"_xlfn.XLOOKUP($K108,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":236.83289509975376},{"$f":"_xlfn.XLOOKUP($K108,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":236.83289509975376},{"$f":"_xlfn.XLOOKUP($K108,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":236.83289509975376},{"$f":"_xlfn.XLOOKUP($K108,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":236.83289509975376},{"$f":"_xlfn.XLOOKUP($K108,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":236.83289509975376},{"$f":"_xlfn.XLOOKUP($L108,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O108=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0015","LED0015","LED100ALD2017","LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L108,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","100W LED Aldridge Luminaire"]
[null,"200W LED Aldridge Luminaire",{"$f":"_xlfn.XLOOKUP($K109,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":236.83289509975376},{"$f":"_xlfn.XLOOKUP($K109,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":236.83289509975376},{"$f":"_xlfn.XLOOKUP($K109,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":236.83289509975376},{"$f":"_xlfn.XLOOKUP($K109,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":236.83289509975376},{"$f":"_xlfn.XLOOKUP($K109,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":236.83289509975376},{"$f":"_xlfn.XLOOKUP($L109,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O109=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0016","LED0016","LED200ALD2017","LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L109,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","200W LED Aldridge Luminaire"]
[null,"300W LED Aldridge Luminaire",{"$f":"_xlfn.XLOOKUP($K110,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":266.32847895913665},{"$f":"_xlfn.XLOOKUP($K110,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":266.32847895913665},{"$f":"_xlfn.XLOOKUP($K110,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":266.32847895913665},{"$f":"_xlfn.XLOOKUP($K110,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":266.32847895913665},{"$f":"_xlfn.XLOOKUP($K110,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":266.32847895913665},{"$f":"_xlfn.XLOOKUP($L110,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O110=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0017","LED0017","LED300ALD2017","LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L110,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","300W LED Aldridge Luminaire"]
[null,{"$f":"_xlfn.XLOOKUP($L111,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen"},{"$f":"_xlfn.XLOOKUP($K111,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.849606873085662},{"$f":"_xlfn.XLOOKUP($K111,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.849606873085662},{"$f":"_xlfn.XLOOKUP($K111,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.849606873085662},{"$f":"_xlfn.XLOOKUP($K111,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.849606873085662},{"$f":"_xlfn.XLOOKUP($K111,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.849606873085662},{"$f":"_xlfn.XLOOKUP($L111,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O111=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0101","LED0101",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L111,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P",{"$f":"B111","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen"}]
[null,{"$f":"_xlfn.XLOOKUP($L112,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga"},{"$f":"_xlfn.XLOOKUP($K112,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":74.124163381820807},{"$f":"_xlfn.XLOOKUP($K112,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":74.124163381820807},{"$f":"_xlfn.XLOOKUP($K112,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":74.124163381820807},{"$f":"_xlfn.XLOOKUP($K112,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":74.124163381820807},{"$f":"_xlfn.XLOOKUP($K112,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":74.124163381820807},{"$f":"_xlfn.XLOOKUP($L112,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O112=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0103","LED0103",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L112,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P",{"$f":"B112","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga"}]
[null,{"$f":"_xlfn.XLOOKUP($L113,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 17W Luminaire StreetLED3  3000K P4/P5"},{"$f":"_xlfn.XLOOKUP($K113,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":57.239665172316968},{"$f":"_xlfn.XLOOKUP($K113,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":57.239665172316968},{"$f":"_xlfn.XLOOKUP($K113,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":57.239665172316968},{"$f":"_xlfn.XLOOKUP($K113,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":57.239665172316968},{"$f":"_xlfn.XLOOKUP($K113,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":57.239665172316968},{"$f":"_xlfn.XLOOKUP($L113,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O113=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0105","LED0105",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L113,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED 17W Luminaire StreetLED3  3000K P4/P5"]
[null,{"$f":"_xlfn.XLOOKUP($L114,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga"},{"$f":"_xlfn.XLOOKUP($K114,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":61.514221681052106},{"$f":"_xlfn.XLOOKUP($K114,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":61.514221681052106},{"$f":"_xlfn.XLOOKUP($K114,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":61.514221681052106},{"$f":"_xlfn.XLOOKUP($K114,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":61.514221681052106},{"$f":"_xlfn.XLOOKUP($K114,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":61.514221681052106},{"$f":"_xlfn.XLOOKUP($L114,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O114=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0107","LED0107",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L114,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga"]
[null,{"$f":"_xlfn.XLOOKUP($L115,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW"},{"$f":"_xlfn.XLOOKUP($K115,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.743570394259656},{"$f":"_xlfn.XLOOKUP($K115,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.743570394259656},{"$f":"_xlfn.XLOOKUP($K115,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.743570394259656},{"$f":"_xlfn.XLOOKUP($K115,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.743570394259656},{"$f":"_xlfn.XLOOKUP($K115,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":55.743570394259656},{"$f":"_xlfn.XLOOKUP($L115,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O115=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0109","LED0109",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L115,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW"]
[null,{"$f":"_xlfn.XLOOKUP($L116,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga"},{"$f":"_xlfn.XLOOKUP($K116,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":65.575050364350503},{"$f":"_xlfn.XLOOKUP($K116,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":65.575050364350503},{"$f":"_xlfn.XLOOKUP($K116,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":65.575050364350503},{"$f":"_xlfn.XLOOKUP($K116,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":65.575050364350503},{"$f":"_xlfn.XLOOKUP($K116,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":65.575050364350503},{"$f":"_xlfn.XLOOKUP($L116,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O116=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0111","LED0111",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L116,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga"]
[null,{"$f":"_xlfn.XLOOKUP($L117,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA"},{"$f":"_xlfn.XLOOKUP($K117,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":61.727949506488862},{"$f":"_xlfn.XLOOKUP($K117,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":61.727949506488862},{"$f":"_xlfn.XLOOKUP($K117,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":61.727949506488862},{"$f":"_xlfn.XLOOKUP($K117,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":61.727949506488862},{"$f":"_xlfn.XLOOKUP($K117,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":61.727949506488862},{"$f":"_xlfn.XLOOKUP($L117,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O117=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0113","LED0113",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L117,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA"]
[null,{"$f":"_xlfn.XLOOKUP($L118,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga"},{"$f":"_xlfn.XLOOKUP($K118,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":66.002506015224029},{"$f":"_xlfn.XLOOKUP($K118,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":66.002506015224029},{"$f":"_xlfn.XLOOKUP($K118,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":66.002506015224029},{"$f":"_xlfn.XLOOKUP($K118,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":66.002506015224029},{"$f":"_xlfn.XLOOKUP($K118,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":66.002506015224029},{"$f":"_xlfn.XLOOKUP($L118,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O118=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0115","LED0115",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L118,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga"]
[null,{"$f":"_xlfn.XLOOKUP($L119,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA"},{"$f":"_xlfn.XLOOKUP($K119,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.99205638289982},{"$f":"_xlfn.XLOOKUP($K119,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.99205638289982},{"$f":"_xlfn.XLOOKUP($K119,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.99205638289982},{"$f":"_xlfn.XLOOKUP($K119,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.99205638289982},{"$f":"_xlfn.XLOOKUP($K119,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.99205638289982},{"$f":"_xlfn.XLOOKUP($L119,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O119=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0117","LED0117",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L119,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA"]
[null,{"$f":"_xlfn.XLOOKUP($L120,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga"},{"$f":"_xlfn.XLOOKUP($K120,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.26661289163494},{"$f":"_xlfn.XLOOKUP($K120,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.26661289163494},{"$f":"_xlfn.XLOOKUP($K120,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.26661289163494},{"$f":"_xlfn.XLOOKUP($K120,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.26661289163494},{"$f":"_xlfn.XLOOKUP($K120,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.26661289163494},{"$f":"_xlfn.XLOOKUP($L120,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O120=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0119","LED0119",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L120,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga"]
[null,{"$f":"_xlfn.XLOOKUP($L121,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA"},{"$f":"_xlfn.XLOOKUP($K121,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.99205638289982},{"$f":"_xlfn.XLOOKUP($K121,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.99205638289982},{"$f":"_xlfn.XLOOKUP($K121,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.99205638289982},{"$f":"_xlfn.XLOOKUP($K121,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.99205638289982},{"$f":"_xlfn.XLOOKUP($K121,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":131.99205638289982},{"$f":"_xlfn.XLOOKUP($L121,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O121=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0121","LED0121",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L121,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA"]
[null,{"$f":"_xlfn.XLOOKUP($L122,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga"},{"$f":"_xlfn.XLOOKUP($K122,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.26661289163494},{"$f":"_xlfn.XLOOKUP($K122,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.26661289163494},{"$f":"_xlfn.XLOOKUP($K122,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.26661289163494},{"$f":"_xlfn.XLOOKUP($K122,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.26661289163494},{"$f":"_xlfn.XLOOKUP($K122,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.26661289163494},{"$f":"_xlfn.XLOOKUP($L122,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O122=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0123","LED0123",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L122,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga"]
[null,{"$f":"_xlfn.XLOOKUP($L123,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA"},{"$f":"_xlfn.XLOOKUP($K123,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":135.19797376445115},{"$f":"_xlfn.XLOOKUP($K123,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":135.19797376445115},{"$f":"_xlfn.XLOOKUP($K123,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":135.19797376445115},{"$f":"_xlfn.XLOOKUP($K123,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":135.19797376445115},{"$f":"_xlfn.XLOOKUP($K123,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":135.19797376445115},{"$f":"_xlfn.XLOOKUP($L123,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O123=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0125","LED0125",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L123,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA"]
[null,{"$f":"_xlfn.XLOOKUP($L124,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga"},{"$f":"_xlfn.XLOOKUP($K124,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.26661289163494},{"$f":"_xlfn.XLOOKUP($K124,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.26661289163494},{"$f":"_xlfn.XLOOKUP($K124,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.26661289163494},{"$f":"_xlfn.XLOOKUP($K124,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.26661289163494},{"$f":"_xlfn.XLOOKUP($K124,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.26661289163494},{"$f":"_xlfn.XLOOKUP($L124,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O124=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0127","LED0127",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L124,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga"]
[null,{"$f":"_xlfn.XLOOKUP($L125,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen"},{"$f":"_xlfn.XLOOKUP($K125,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":196.11040401392714},{"$f":"_xlfn.XLOOKUP($K125,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":196.11040401392714},{"$f":"_xlfn.XLOOKUP($K125,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":196.11040401392714},{"$f":"_xlfn.XLOOKUP($K125,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":196.11040401392714},{"$f":"_xlfn.XLOOKUP($K125,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":196.11040401392714},{"$f":"_xlfn.XLOOKUP($L125,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O125=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0129","LED0129",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L125,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen"]
[null,{"$f":"_xlfn.XLOOKUP($L126,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga"},{"$f":"_xlfn.XLOOKUP($K126,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":200.38496052266228},{"$f":"_xlfn.XLOOKUP($K126,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":200.38496052266228},{"$f":"_xlfn.XLOOKUP($K126,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":200.38496052266228},{"$f":"_xlfn.XLOOKUP($K126,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":200.38496052266228},{"$f":"_xlfn.XLOOKUP($K126,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":200.38496052266228},{"$f":"_xlfn.XLOOKUP($L126,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O126=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0131","LED0131",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L126,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga"]
[null,{"$f":"_xlfn.XLOOKUP($L127,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm"},{"$f":"_xlfn.XLOOKUP($K127,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($K127,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($K127,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($K127,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($K127,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($L127,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O127=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0133","LED0133",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L127,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm"]
[null,{"$f":"_xlfn.XLOOKUP($L128,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga"},{"$f":"_xlfn.XLOOKUP($K128,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($K128,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($K128,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($K128,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($K128,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($L128,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O128=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0135","LED0135",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L128,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga"]
[null,{"$f":"_xlfn.XLOOKUP($L129,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm"},{"$f":"_xlfn.XLOOKUP($K129,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($K129,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($K129,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($K129,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($K129,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($L129,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O129=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0137","LED0137",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L129,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm"]
[null,{"$f":"_xlfn.XLOOKUP($L130,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga"},{"$f":"_xlfn.XLOOKUP($K130,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($K130,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($K130,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($K130,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($K130,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($L130,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O130=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0139","LED0139",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L130,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga"]
[null,{"$f":"_xlfn.XLOOKUP($L131,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield"},{"$f":"_xlfn.XLOOKUP($K131,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($K131,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($K131,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($K131,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($K131,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($L131,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O131=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0141","LED0141",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L131,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield"]
[null,{"$f":"_xlfn.XLOOKUP($L132,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga"},{"$f":"_xlfn.XLOOKUP($K132,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($K132,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($K132,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($K132,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($K132,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($L132,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O132=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0143","LED0143",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L132,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga"]
[null,{"$f":"_xlfn.XLOOKUP($L133,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm"},{"$f":"_xlfn.XLOOKUP($K133,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($K133,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($K133,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($K133,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($K133,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.742742960367281},{"$f":"_xlfn.XLOOKUP($L133,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O133=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0145","LED0145",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L133,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm"]
[null,{"$f":"_xlfn.XLOOKUP($L134,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga"},{"$f":"_xlfn.XLOOKUP($K134,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($K134,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($K134,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($K134,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($K134,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":78.719311628711111},{"$f":"_xlfn.XLOOKUP($L134,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O134=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0147","LED0147",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L134,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"IF(O134=\"\",N134,N134&\" - \"&O134)","v":"LED - P"},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga"]
[null,{"$f":"_xlfn.XLOOKUP($L135,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm"},{"$f":"_xlfn.XLOOKUP($K135,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":119.38211468213107},{"$f":"_xlfn.XLOOKUP($K135,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":119.38211468213107},{"$f":"_xlfn.XLOOKUP($K135,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":119.38211468213107},{"$f":"_xlfn.XLOOKUP($K135,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":119.38211468213107},{"$f":"_xlfn.XLOOKUP($K135,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":119.38211468213107},{"$f":"_xlfn.XLOOKUP($L135,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O135=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0149","LED0149",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L135,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm"]
[null,{"$f":"_xlfn.XLOOKUP($L136,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga"},{"$f":"_xlfn.XLOOKUP($K136,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":128.35868335047491},{"$f":"_xlfn.XLOOKUP($K136,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":128.35868335047491},{"$f":"_xlfn.XLOOKUP($K136,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":128.35868335047491},{"$f":"_xlfn.XLOOKUP($K136,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":128.35868335047491},{"$f":"_xlfn.XLOOKUP($K136,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":128.35868335047491},{"$f":"_xlfn.XLOOKUP($L136,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O136=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0151","LED0151",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L136,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga"]
[null,{"$f":"_xlfn.XLOOKUP($L137,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm"},{"$f":"_xlfn.XLOOKUP($K137,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":119.38211468213107},{"$f":"_xlfn.XLOOKUP($K137,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":119.38211468213107},{"$f":"_xlfn.XLOOKUP($K137,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":119.38211468213107},{"$f":"_xlfn.XLOOKUP($K137,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":119.38211468213107},{"$f":"_xlfn.XLOOKUP($K137,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":119.38211468213107},{"$f":"_xlfn.XLOOKUP($L137,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O137=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0153","LED0153",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L137,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm"]
[null,{"$f":"_xlfn.XLOOKUP($L138,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga"},{"$f":"_xlfn.XLOOKUP($K138,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":128.35868335047491},{"$f":"_xlfn.XLOOKUP($K138,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":128.35868335047491},{"$f":"_xlfn.XLOOKUP($K138,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":128.35868335047491},{"$f":"_xlfn.XLOOKUP($K138,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":128.35868335047491},{"$f":"_xlfn.XLOOKUP($K138,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":128.35868335047491},{"$f":"_xlfn.XLOOKUP($L138,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O138=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0155","LED0155",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L138,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga"]
[null,{"$f":"_xlfn.XLOOKUP($L139,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 17W Luminaire GE Evolve 3000K P4/P5"},{"$f":"_xlfn.XLOOKUP($K139,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":54.888659092512619},{"$f":"_xlfn.XLOOKUP($K139,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":54.888659092512619},{"$f":"_xlfn.XLOOKUP($K139,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":54.888659092512619},{"$f":"_xlfn.XLOOKUP($K139,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":54.888659092512619},{"$f":"_xlfn.XLOOKUP($K139,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":54.888659092512619},{"$f":"_xlfn.XLOOKUP($L139,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O139=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0157","LED0157",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L139,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED 17W Luminaire GE Evolve 3000K P4/P5"]
[null,{"$f":"_xlfn.XLOOKUP($L140,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"Bourke Hill 17W LED Aeroscreen luminaire Top Entry "},{"$f":"_xlfn.XLOOKUP($K140,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($K140,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($K140,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($K140,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($K140,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($L140,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O140=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0159","LED0159",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L140,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P",{"$f":"B140","v":"Bourke Hill 17W LED Aeroscreen luminaire Top Entry "}]
[null,{"$f":"_xlfn.XLOOKUP($L141,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"Bourke Hill 34W LED Aeroscreen luminaire Top Entry"},{"$f":"_xlfn.XLOOKUP($K141,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($K141,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($K141,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($K141,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($K141,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($L141,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O141=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0163","LED0163",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L141,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","Bourke Hill 34W LED Aeroscreen luminaire Top Entry"]
[null,{"$f":"_xlfn.XLOOKUP($L142,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"Bourke Hill 17W LED Aeroscreen luminaire Side Entry"},{"$f":"_xlfn.XLOOKUP($K142,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($K142,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($K142,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($K142,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($K142,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($L142,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O142=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0167","LED0167",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L142,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","Bourke Hill 17W LED Aeroscreen luminaire Side Entry"]
[null,{"$f":"_xlfn.XLOOKUP($L143,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"Bourke Hill 34W LED Aeroscreen luminaire Side Entry"},{"$f":"_xlfn.XLOOKUP($K143,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($K143,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($K143,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($K143,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($K143,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":122.21577287893075},{"$f":"_xlfn.XLOOKUP($L143,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O143=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0171","LED0171",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L143,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","Bourke Hill 34W LED Aeroscreen luminaire Side Entry"]
[null,{"$f":"_xlfn.XLOOKUP($L144,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"Parkville 80W LED Aeroscreen luminaire Top Entry"},{"$f":"_xlfn.XLOOKUP($K144,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":217.41903271238013},{"$f":"_xlfn.XLOOKUP($K144,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":217.41903271238013},{"$f":"_xlfn.XLOOKUP($K144,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":217.41903271238013},{"$f":"_xlfn.XLOOKUP($K144,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":217.41903271238013},{"$f":"_xlfn.XLOOKUP($K144,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":217.41903271238013},{"$f":"_xlfn.XLOOKUP($L144,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O144=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0175","LED0175",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L144,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","Parkville 80W LED Aeroscreen luminaire Top Entry"]
[null,{"$f":"_xlfn.XLOOKUP($L145,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"Parkville 100W LED Aeroscreen luminaire Top Entry"},{"$f":"_xlfn.XLOOKUP($K145,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":217.41903271238013},{"$f":"_xlfn.XLOOKUP($K145,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":217.41903271238013},{"$f":"_xlfn.XLOOKUP($K145,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":217.41903271238013},{"$f":"_xlfn.XLOOKUP($K145,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":217.41903271238013},{"$f":"_xlfn.XLOOKUP($K145,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":217.41903271238013},{"$f":"_xlfn.XLOOKUP($L145,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O145=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0179","LED0179",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L145,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","Parkville 100W LED Aeroscreen luminaire Top Entry"]
[null,{"$f":"_xlfn.XLOOKUP($L146,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"Parkville 155W LED Aeroscreen luminaire Top Entry"},{"$f":"_xlfn.XLOOKUP($K146,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":222.97532953785495},{"$f":"_xlfn.XLOOKUP($K146,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":222.97532953785495},{"$f":"_xlfn.XLOOKUP($K146,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":222.97532953785495},{"$f":"_xlfn.XLOOKUP($K146,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":222.97532953785495},{"$f":"_xlfn.XLOOKUP($K146,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":222.97532953785495},{"$f":"_xlfn.XLOOKUP($L146,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O146=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0183","LED0183",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L146,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","Parkville 155W LED Aeroscreen luminaire Top Entry"]
[null,{"$f":"_xlfn.XLOOKUP($L147,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"Parkville 80W LED Aeroscreen luminaire Side Entry"},{"$f":"_xlfn.XLOOKUP($K147,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":222.35796322391329},{"$f":"_xlfn.XLOOKUP($K147,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":222.35796322391329},{"$f":"_xlfn.XLOOKUP($K147,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":222.35796322391329},{"$f":"_xlfn.XLOOKUP($K147,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":222.35796322391329},{"$f":"_xlfn.XLOOKUP($K147,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":222.35796322391329},{"$f":"_xlfn.XLOOKUP($L147,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O147=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0187","LED0187",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L147,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","Parkville 80W LED Aeroscreen luminaire Side Entry"]
[null,{"$f":"_xlfn.XLOOKUP($L148,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"Parkville 100W LED Aeroscreen luminaire Side Entry"},{"$f":"_xlfn.XLOOKUP($K148,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":222.35796322391329},{"$f":"_xlfn.XLOOKUP($K148,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":222.35796322391329},{"$f":"_xlfn.XLOOKUP($K148,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":222.35796322391329},{"$f":"_xlfn.XLOOKUP($K148,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":222.35796322391329},{"$f":"_xlfn.XLOOKUP($K148,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":222.35796322391329},{"$f":"_xlfn.XLOOKUP($L148,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O148=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0191","LED0191",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L148,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","Parkville 100W LED Aeroscreen luminaire Side Entry"]
[null,{"$f":"_xlfn.XLOOKUP($L149,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"Parkville 155W LED Aeroscreen luminaire Side Entry"},{"$f":"_xlfn.XLOOKUP($K149,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":227.91426004938813},{"$f":"_xlfn.XLOOKUP($K149,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":227.91426004938813},{"$f":"_xlfn.XLOOKUP($K149,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":227.91426004938813},{"$f":"_xlfn.XLOOKUP($K149,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":227.91426004938813},{"$f":"_xlfn.XLOOKUP($K149,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":227.91426004938813},{"$f":"_xlfn.XLOOKUP($L149,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O149=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0195","LED0195",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L149,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","Parkville 155W LED Aeroscreen luminaire Side Entry"]
[null,{"$f":"_xlfn.XLOOKUP($L150,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"Kensington 17W LED 3000k"},{"$f":"_xlfn.XLOOKUP($K150,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":147.02155137310623},{"$f":"_xlfn.XLOOKUP($K150,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":147.02155137310623},{"$f":"_xlfn.XLOOKUP($K150,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":147.02155137310623},{"$f":"_xlfn.XLOOKUP($K150,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":147.02155137310623},{"$f":"_xlfn.XLOOKUP($K150,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":147.02155137310623},{"$f":"_xlfn.XLOOKUP($L150,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O150=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0199","LED0199",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L150,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","Kensington 17W LED 3000k"]
[null,{"$f":"_xlfn.XLOOKUP($L151,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"Kensington 34W LED 3000k"},{"$f":"_xlfn.XLOOKUP($K151,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":146.29305912265505},{"$f":"_xlfn.XLOOKUP($K151,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":146.29305912265505},{"$f":"_xlfn.XLOOKUP($K151,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":146.29305912265505},{"$f":"_xlfn.XLOOKUP($K151,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":146.29305912265505},{"$f":"_xlfn.XLOOKUP($K151,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":146.29305912265505},{"$f":"_xlfn.XLOOKUP($L151,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O151=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0203","LED0203",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L151,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","Kensington 34W LED 3000k"]
[null,{"$f":"_xlfn.XLOOKUP($L152,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED210-Emilio Catenary 71W"},{"$f":"_xlfn.XLOOKUP($K152,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":205.74400375925427},{"$f":"_xlfn.XLOOKUP($K152,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":205.74400375925427},{"$f":"_xlfn.XLOOKUP($K152,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":205.74400375925427},{"$f":"_xlfn.XLOOKUP($K152,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":205.74400375925427},{"$f":"_xlfn.XLOOKUP($K152,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":205.74400375925427},{"$f":"_xlfn.XLOOKUP($L152,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O152=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0210","LED0210",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L152,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED210-Emilio Catenary 71W"]
[null,{"$f":"_xlfn.XLOOKUP($L153,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED214-GE Area Lighter Flood Light 150W"},{"$f":"_xlfn.XLOOKUP($K153,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":102.49761647262724},{"$f":"_xlfn.XLOOKUP($K153,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":102.49761647262724},{"$f":"_xlfn.XLOOKUP($K153,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":102.49761647262724},{"$f":"_xlfn.XLOOKUP($K153,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":102.49761647262724},{"$f":"_xlfn.XLOOKUP($K153,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":102.49761647262724},{"$f":"_xlfn.XLOOKUP($L153,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O153=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0214","LED0214",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L153,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED214-GE Area Lighter Flood Light 150W"]
[null,{"$f":"_xlfn.XLOOKUP($L154,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED218-GE Area Lighter Flood Light 240W"},{"$f":"_xlfn.XLOOKUP($K154,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":119.16838685669434},{"$f":"_xlfn.XLOOKUP($K154,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":119.16838685669434},{"$f":"_xlfn.XLOOKUP($K154,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":119.16838685669434},{"$f":"_xlfn.XLOOKUP($K154,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":119.16838685669434},{"$f":"_xlfn.XLOOKUP($K154,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":119.16838685669434},{"$f":"_xlfn.XLOOKUP($L154,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O154=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0218","LED0218",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L154,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED218-GE Area Lighter Flood Light 240W"]
[null,{"$f":"_xlfn.XLOOKUP($L155,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED222-Sirkel Catenary 100W"},{"$f":"_xlfn.XLOOKUP($K155,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":311.55724877384574},{"$f":"_xlfn.XLOOKUP($K155,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":311.55724877384574},{"$f":"_xlfn.XLOOKUP($K155,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":311.55724877384574},{"$f":"_xlfn.XLOOKUP($K155,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":311.55724877384574},{"$f":"_xlfn.XLOOKUP($K155,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":311.55724877384574},{"$f":"_xlfn.XLOOKUP($L155,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O155=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0222","LED0222",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L155,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"IF(O155=\"\",N155,N155&\" - \"&O155)","v":"LED - V"},"LED222-Sirkel Catenary 100W"]
[null,{"$f":"_xlfn.XLOOKUP($L156,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED 76W Luminaire, IGNIS 1 036 RMS5 4000K, 675mA"},{"$f":"_xlfn.XLOOKUP($K156,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":117.38448988109029},{"$f":"_xlfn.XLOOKUP($K156,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":117.38448988109029},{"$f":"_xlfn.XLOOKUP($K156,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":117.38448988109029},{"$f":"_xlfn.XLOOKUP($K156,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":117.38448988109029},{"$f":"_xlfn.XLOOKUP($K156,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":117.38448988109029},{"$f":"_xlfn.XLOOKUP($L156,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O156=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0223","LED0223",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L156,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"IF(O156=\"\",N156,N156&\" - \"&O156)","v":"LED - V"},{"$f":"B156","v":"LED 76W Luminaire, IGNIS 1 036 RMS5 4000K, 675mA"}]
[null,{"$f":"_xlfn.XLOOKUP($L157,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0240-GE EVOLVE CAT V LEOPARD 204W"},{"$f":"_xlfn.XLOOKUP($K157,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":151.26145805121155},{"$f":"_xlfn.XLOOKUP($K157,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":151.26145805121155},{"$f":"_xlfn.XLOOKUP($K157,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":151.26145805121155},{"$f":"_xlfn.XLOOKUP($K157,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":151.26145805121155},{"$f":"_xlfn.XLOOKUP($K157,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":151.26145805121155},{"$f":"_xlfn.XLOOKUP($L157,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O157=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0240","LED0240",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L157,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED0240-GE EVOLVE CAT V LEOPARD 204W"]
[null,{"$f":"_xlfn.XLOOKUP($L158,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0241-GE EVOLVE CAT V LEOPARD 204W - Zhaga"},{"$f":"_xlfn.XLOOKUP($K158,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":153.47350457215683},{"$f":"_xlfn.XLOOKUP($K158,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":153.47350457215683},{"$f":"_xlfn.XLOOKUP($K158,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":153.47350457215683},{"$f":"_xlfn.XLOOKUP($K158,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":153.47350457215683},{"$f":"_xlfn.XLOOKUP($K158,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":153.47350457215683},{"$f":"_xlfn.XLOOKUP($L158,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O158=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0241","LED0241",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L158,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED0241-GE EVOLVE CAT V LEOPARD 204W - Zhaga"]
[null,{"$f":"_xlfn.XLOOKUP($L159,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0244-GE EVOLVE CAT V LEOPARD 122W"},{"$f":"_xlfn.XLOOKUP($K159,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":134.17561072343017},{"$f":"_xlfn.XLOOKUP($K159,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":134.17561072343017},{"$f":"_xlfn.XLOOKUP($K159,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":134.17561072343017},{"$f":"_xlfn.XLOOKUP($K159,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":134.17561072343017},{"$f":"_xlfn.XLOOKUP($K159,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":134.17561072343017},{"$f":"_xlfn.XLOOKUP($L159,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O159=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0244","LED0244",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L159,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED0244-GE EVOLVE CAT V LEOPARD 122W"]
[null,{"$f":"_xlfn.XLOOKUP($L160,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0245-GE EVOLVE CAT V LEOPARD 122W - Zhaga"},{"$f":"_xlfn.XLOOKUP($K160,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.38765724437545},{"$f":"_xlfn.XLOOKUP($K160,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.38765724437545},{"$f":"_xlfn.XLOOKUP($K160,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.38765724437545},{"$f":"_xlfn.XLOOKUP($K160,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.38765724437545},{"$f":"_xlfn.XLOOKUP($K160,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":136.38765724437545},{"$f":"_xlfn.XLOOKUP($L160,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O160=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0245","LED0245",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L160,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED0245-GE EVOLVE CAT V LEOPARD 122W - Zhaga"]
[null,{"$f":"_xlfn.XLOOKUP($L161,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0249-StreetLED3 13.7W 3K DALI"},{"$f":"_xlfn.XLOOKUP($K161,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":60.631947017353895},{"$f":"_xlfn.XLOOKUP($K161,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":60.631947017353895},{"$f":"_xlfn.XLOOKUP($K161,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":60.631947017353895},{"$f":"_xlfn.XLOOKUP($K161,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":60.631947017353895},{"$f":"_xlfn.XLOOKUP($K161,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":60.631947017353895},{"$f":"_xlfn.XLOOKUP($L161,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O161=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0249","LED0249",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L161,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED0249-StreetLED3 13.7W 3K DALI"]
[null,{"$f":"_xlfn.XLOOKUP($L162,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0250-StreetLED3 13.7W 3K SR + Zhaga"},{"$f":"_xlfn.XLOOKUP($K162,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.225747751226322},{"$f":"_xlfn.XLOOKUP($K162,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.225747751226322},{"$f":"_xlfn.XLOOKUP($K162,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.225747751226322},{"$f":"_xlfn.XLOOKUP($K162,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.225747751226322},{"$f":"_xlfn.XLOOKUP($K162,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":69.225747751226322},{"$f":"_xlfn.XLOOKUP($L162,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O162=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0250","LED0250",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L162,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED0250-StreetLED3 13.7W 3K SR + Zhaga"]
[null,{"$f":"_xlfn.XLOOKUP($L163,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0253-StreetLED3 24W 3K DALI Aeroscreen"},{"$f":"_xlfn.XLOOKUP($K163,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":71.658998924266129},{"$f":"_xlfn.XLOOKUP($K163,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":71.658998924266129},{"$f":"_xlfn.XLOOKUP($K163,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":71.658998924266129},{"$f":"_xlfn.XLOOKUP($K163,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":71.658998924266129},{"$f":"_xlfn.XLOOKUP($K163,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":71.658998924266129},{"$f":"_xlfn.XLOOKUP($L163,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O163=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0253","LED0253",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L163,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED0253-StreetLED3 24W 3K DALI Aeroscreen"]
[null,{"$f":"_xlfn.XLOOKUP($L164,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0254-StreetLED2 24W 3K SR Aeroscreen + Zhaga"},{"$f":"_xlfn.XLOOKUP($K164,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":76.083091966156672},{"$f":"_xlfn.XLOOKUP($K164,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":76.083091966156672},{"$f":"_xlfn.XLOOKUP($K164,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":76.083091966156672},{"$f":"_xlfn.XLOOKUP($K164,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":76.083091966156672},{"$f":"_xlfn.XLOOKUP($K164,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":76.083091966156672},{"$f":"_xlfn.XLOOKUP($L164,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O164=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0254","LED0254",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L164,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED0254-StreetLED2 24W 3K SR Aeroscreen + Zhaga"]
[null,{"$f":"_xlfn.XLOOKUP($L165,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0257- 14W Bourke Hill Mk2 3K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($K165,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($K165,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($K165,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($K165,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($K165,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($L165,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O165=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0257","LED0257",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L165,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED0257- 14W Bourke Hill Mk2 3K TOP ENTRY "]
[null,{"$f":"_xlfn.XLOOKUP($L166,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0258- 14W Bourke Hill Mk2 3K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($K166,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($K166,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($K166,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($K166,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($K166,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($L166,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O166=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0258","LED0258",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L166,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED0258- 14W Bourke Hill Mk2 3K SIDE ENTRY "]
[null,{"$f":"_xlfn.XLOOKUP($L167,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0260- 16W Kensington 3000k "},{"$f":"_xlfn.XLOOKUP($K167,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":254.81645085853549},{"$f":"_xlfn.XLOOKUP($K167,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":254.81645085853549},{"$f":"_xlfn.XLOOKUP($K167,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":254.81645085853549},{"$f":"_xlfn.XLOOKUP($K167,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":254.81645085853549},{"$f":"_xlfn.XLOOKUP($K167,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":254.81645085853549},{"$f":"_xlfn.XLOOKUP($L167,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O167=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0260","LED0260",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L167,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED0260- 16W Kensington 3000k "]
[null,{"$f":"_xlfn.XLOOKUP($L168,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0262- 24W Bourke Hill Mk2 3K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($K168,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($K168,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($K168,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($K168,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($K168,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($L168,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O168=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0262","LED0262",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L168,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED0262- 24W Bourke Hill Mk2 3K TOP ENTRY "]
[null,{"$f":"_xlfn.XLOOKUP($L169,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0264- 24W Bourke Hill Mk2 3K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($K169,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($K169,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($K169,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($K169,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($K169,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":216.10563674199307},{"$f":"_xlfn.XLOOKUP($L169,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O169=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0264","LED0264",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L169,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED0264- 24W Bourke Hill Mk2 3K SIDE ENTRY "]
[null,{"$f":"_xlfn.XLOOKUP($L170,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0266- 30W Kensington 3000k "},{"$f":"_xlfn.XLOOKUP($K170,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":261.45259042137133},{"$f":"_xlfn.XLOOKUP($K170,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":261.45259042137133},{"$f":"_xlfn.XLOOKUP($K170,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":261.45259042137133},{"$f":"_xlfn.XLOOKUP($K170,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":261.45259042137133},{"$f":"_xlfn.XLOOKUP($K170,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":261.45259042137133},{"$f":"_xlfn.XLOOKUP($L170,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O170=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0266","LED0266",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L170,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED0266- 30W Kensington 3000k "]
[null,{"$f":"_xlfn.XLOOKUP($L171,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0268- 80W Parkville Mk2 4K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($K171,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":267.66819416943611},{"$f":"_xlfn.XLOOKUP($K171,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":267.66819416943611},{"$f":"_xlfn.XLOOKUP($K171,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":267.66819416943611},{"$f":"_xlfn.XLOOKUP($K171,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":267.66819416943611},{"$f":"_xlfn.XLOOKUP($K171,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":267.66819416943611},{"$f":"_xlfn.XLOOKUP($L171,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O171=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0268","LED0268",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L171,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED0268- 80W Parkville Mk2 4K TOP ENTRY "]
[null,{"$f":"_xlfn.XLOOKUP($L172,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0270- 80W Parkville Mk2 4K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($K172,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":276.51638025321722},{"$f":"_xlfn.XLOOKUP($K172,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":276.51638025321722},{"$f":"_xlfn.XLOOKUP($K172,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":276.51638025321722},{"$f":"_xlfn.XLOOKUP($K172,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":276.51638025321722},{"$f":"_xlfn.XLOOKUP($K172,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":276.51638025321722},{"$f":"_xlfn.XLOOKUP($L172,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O172=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0270","LED0270",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L172,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED0270- 80W Parkville Mk2 4K SIDE ENTRY "]
[null,{"$f":"_xlfn.XLOOKUP($L173,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0272- 100W Parkville Mk2 4K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($K173,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":267.66819416943611},{"$f":"_xlfn.XLOOKUP($K173,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":267.66819416943611},{"$f":"_xlfn.XLOOKUP($K173,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":267.66819416943611},{"$f":"_xlfn.XLOOKUP($K173,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":267.66819416943611},{"$f":"_xlfn.XLOOKUP($K173,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":267.66819416943611},{"$f":"_xlfn.XLOOKUP($L173,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O173=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0272","LED0272",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L173,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED0272- 100W Parkville Mk2 4K TOP ENTRY "]
[null,{"$f":"_xlfn.XLOOKUP($L174,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0274- 100W Parkville Mk2 4K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($K174,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":276.51638025321722},{"$f":"_xlfn.XLOOKUP($K174,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":276.51638025321722},{"$f":"_xlfn.XLOOKUP($K174,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":276.51638025321722},{"$f":"_xlfn.XLOOKUP($K174,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":276.51638025321722},{"$f":"_xlfn.XLOOKUP($K174,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":276.51638025321722},{"$f":"_xlfn.XLOOKUP($L174,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O174=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0274","LED0274",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L174,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED0274- 100W Parkville Mk2 4K SIDE ENTRY "]
[null,{"$f":"_xlfn.XLOOKUP($L175,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0276- 150W Parkville Mk2 4K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($K175,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":277.62240351368979},{"$f":"_xlfn.XLOOKUP($K175,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":277.62240351368979},{"$f":"_xlfn.XLOOKUP($K175,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":277.62240351368979},{"$f":"_xlfn.XLOOKUP($K175,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":277.62240351368979},{"$f":"_xlfn.XLOOKUP($K175,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":277.62240351368979},{"$f":"_xlfn.XLOOKUP($L175,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O175=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0276","LED0276",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L175,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED0276- 150W Parkville Mk2 4K TOP ENTRY "]
[null,{"$f":"_xlfn.XLOOKUP($L176,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0278- 150W Parkville Mk2 4K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($K176,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":286.47058959747102},{"$f":"_xlfn.XLOOKUP($K176,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":286.47058959747102},{"$f":"_xlfn.XLOOKUP($K176,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":286.47058959747102},{"$f":"_xlfn.XLOOKUP($K176,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":286.47058959747102},{"$f":"_xlfn.XLOOKUP($K176,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":286.47058959747102},{"$f":"_xlfn.XLOOKUP($L176,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O176=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0278","LED0278",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L176,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED0278- 150W Parkville Mk2 4K SIDE ENTRY "]
[null,{"$f":"_xlfn.XLOOKUP($L177,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0280- 14W Avenue Mk2 3K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($K177,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($K177,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($K177,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($K177,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($K177,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($L177,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O177=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0280","LED0280",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L177,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED0280- 14W Avenue Mk2 3K TOP ENTRY "]
[null,{"$f":"_xlfn.XLOOKUP($L178,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0282- 14W Avenue Mk2 3K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($K178,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($K178,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($K178,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($K178,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($K178,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($L178,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O178=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0282","LED0282",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L178,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED0282- 14W Avenue Mk2 3K SIDE ENTRY "]
[null,{"$f":"_xlfn.XLOOKUP($L179,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0284- 17W B2001 Mk2 3K "},{"$f":"_xlfn.XLOOKUP($K179,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":197.30324131395821},{"$f":"_xlfn.XLOOKUP($K179,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":197.30324131395821},{"$f":"_xlfn.XLOOKUP($K179,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":197.30324131395821},{"$f":"_xlfn.XLOOKUP($K179,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":197.30324131395821},{"$f":"_xlfn.XLOOKUP($K179,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":197.30324131395821},{"$f":"_xlfn.XLOOKUP($L179,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O179=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0284","LED0284",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L179,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED0284- 17W B2001 Mk2 3K "]
[null,{"$f":"_xlfn.XLOOKUP($L180,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0286- 24W Avenue Mk2 3K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($K180,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($K180,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($K180,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($K180,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($K180,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($L180,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O180=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0286","LED0286",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L180,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED0286- 24W Avenue Mk2 3K TOP ENTRY "]
[null,{"$f":"_xlfn.XLOOKUP($L181,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0288- 24W Avenue Mk2 3K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($K181,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($K181,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($K181,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($K181,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($K181,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":175.18277610450536},{"$f":"_xlfn.XLOOKUP($L181,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O181=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0288","LED0288",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L181,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED0288- 24W Avenue Mk2 3K SIDE ENTRY "]
[null,{"$f":"_xlfn.XLOOKUP($L182,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0290- 28W B2001 Mk2 3K "},{"$f":"_xlfn.XLOOKUP($K182,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":197.30324131395818},{"$f":"_xlfn.XLOOKUP($K182,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":197.30324131395818},{"$f":"_xlfn.XLOOKUP($K182,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":197.30324131395818},{"$f":"_xlfn.XLOOKUP($K182,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":197.30324131395818},{"$f":"_xlfn.XLOOKUP($K182,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":197.30324131395818},{"$f":"_xlfn.XLOOKUP($L182,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O182=\"V\",$H$27,0)","v":36.355533476693545},null,null,"LED0290","LED0290",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L182,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},"LED - P","LED0290- 28W B2001 Mk2 3K "]
[null,{"$f":"_xlfn.XLOOKUP($L183,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219)","v":"LED0292-GE  Area Lighter Flood Light 500W"},{"$f":"_xlfn.XLOOKUP($K183,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":276.51638025321722},{"$f":"_xlfn.XLOOKUP($K183,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":276.51638025321722},{"$f":"_xlfn.XLOOKUP($K183,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":276.51638025321722},{"$f":"_xlfn.XLOOKUP($K183,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":276.51638025321722},{"$f":"_xlfn.XLOOKUP($K183,'O_CAPEX Tariff Summary'!$R$9:$R$178,'O_CAPEX Tariff Summary'!$BM$9:$BM$178,0)","v":276.51638025321722},{"$f":"_xlfn.XLOOKUP($L183,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137,0)+IF($O183=\"V\",$H$27,0)","v":52.625505854916334},null,null,"LED0292","LED0292",null,"LED",{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(L183,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},"LED - V","LED0292-GE  Area Lighter Flood Light 500W"]

{"sheet":"O_OPEX Tariff Summary","index":6,"n_rows":153,"n_cols":55,"rows_kept":153,"cut":false,"hidden":false,"merged":[[5,31,5,37],[5,10,5,14],[5,39,5,45],[5,47,5,53],[5,26,5,28]]}
[null,"Tariff Class 4 - Maintenance Charges"]
[null,"This sheet summarise the maintenance costs for each lamp type."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Asset Population",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"OPEX - Tariff Class 4 - Real \"&'I_Global Inputs'!$F$58&\" price\"","v":"OPEX - Tariff Class 4 - Real FY25 price"},null,null,null,null,{"$f":"\"Direct opex - Tariff Class 4 - Real \"&'I_Global Inputs'!$F$58&\" revenue\"","v":"Direct opex - Tariff Class 4 - Real FY25 revenue"},null,null,null,null,null,null,null,{"$f":"\"Indirect opex - Tariff Class 4 - Real \"&'I_Global Inputs'!$F$58&\" revenue\"","v":"Indirect opex - Tariff Class 4 - Real FY25 revenue"},null,null,null,null,null,null,null,{"$f":"\"Total opex - Tariff Class 4 - Real \"&'I_Global Inputs'!$F$58&\" revenue\"","v":"Total opex - Tariff Class 4 - Real FY25 revenue"}]
[null,"Type","Light globe category","Description","Sparklines","FY20","FY21","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29","Category","Grouping","Mapping Code",null,"Bulk clean","Traffic controllers","Pole maintenance cost","Standard Luminaire Charge For Additional Components & Labour",null,null,null,"Direct","Indirect","Total","Check",null,"FY23","FY24","FY25","FY26","FY27","FY28","FY29",null,{"$f":"AF7","v":"FY23"},{"$f":"AG7","v":"FY24"},"FY25","FY26","FY27","FY28","FY29",null,{"$f":"AN7","v":"FY23"},{"$f":"AO7","v":"FY24"},{"$f":"AP7","v":"FY25"},{"$f":"AQ7","v":"FY26"},{"$f":"AR7","v":"FY27"},{"$f":"AS7","v":"FY28"},{"$f":"AT7","v":"FY29"},"Check"]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R8,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R8,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R8)","v":"LED 36W Gerard Luminaire (Cat P3)"},null,13722,20997,27437,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R8)","v":988},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R8)","v":912},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R8)","v":912},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R8)","v":912},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R8)","v":912},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R8)","v":912},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R8)","v":912},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R8,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R8,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0001",null,{"$f":"_xlfn.XLOOKUP($R8,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R8,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R8,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R8,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R8,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R8,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},{"$f":"SUM(AA8:AB8)","v":36.355533476693545},{"$f":"SUM(AA8:AB8)-AC8","v":0},null,{"$f":"I8*$AA8","v":24841.68243861225},{"$f":"J8*$AA8","v":22930.783789488229},{"$f":"K8*$AA8","v":22930.783789488229},{"$f":"L8*$AA8","v":22930.783789488229},{"$f":"M8*$AA8","v":22930.783789488229},{"$f":"N8*$AA8","v":22930.783789488229},{"$f":"O8*$AA8","v":22930.783789488229},null,{"$f":"I8*$AB8","v":11077.584636360974},{"$f":"J8*$AB8","v":10225.462741256284},{"$f":"K8*$AB8","v":10225.462741256284},{"$f":"L8*$AB8","v":10225.462741256284},{"$f":"M8*$AB8","v":10225.462741256284},{"$f":"N8*$AB8","v":10225.462741256284},{"$f":"O8*$AB8","v":10225.462741256284},null,{"$f":"SUM(AF8,AN8)","v":35919.267074973221},{"$f":"SUM(AG8,AO8)","v":33156.246530744509},{"$f":"SUM(AH8,AP8)","v":33156.246530744509},{"$f":"SUM(AI8,AQ8)","v":33156.246530744509},{"$f":"SUM(AJ8,AR8)","v":33156.246530744509},{"$f":"SUM(AK8,AS8)","v":33156.246530744509},{"$f":"SUM(AL8,AT8)","v":33156.246530744509},{"$f":"SUM(AF8:AL8,AN8:AT8)-SUM(AV8:BB8)","v":0}]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R9,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R9,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R9)","v":"LED 23W Gerard Luminaire (Cat P3) - Aeroscreen"},null,4,4,4,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R9)","v":2513},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R9)","v":2441},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R9)","v":2441},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R9)","v":2441},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R9)","v":2441},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R9)","v":2441},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R9)","v":2441},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R9,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R9,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0002",null,{"$f":"_xlfn.XLOOKUP($R9,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R9,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R9,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R9,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R9,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R9,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},{"$f":"SUM(AA9:AB9)","v":36.355533476693545},0,null,63185.372437482365,61375.047401470139,{"$f":"K9*$AA9","v":61375.047401470139},61375.047401470139,61375.047401470139,61375.047401470139,61375.047401470139,null,28176.083189448509,27368.809815138804,27368.809815138804,27368.809815138804,27368.809815138804,27368.809815138804,27368.809815138804,null,{"$f":"SUM(AF9,AN9)","v":91361.455626930867},88743.857216608943,88743.857216608943,88743.857216608943,88743.857216608943,88743.857216608943,88743.857216608943,{"$f":"SUM(AF9:AL9,AN9:AT9)-SUM(AV9:BB9)","v":0}]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R10,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R10,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R10)","v":"LED 17W Gerard Luminaire (Cat P4/P5)"},null,45364,61996,77203,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R10)","v":25443},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R10)","v":25193},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R10)","v":25193},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R10)","v":25193},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R10)","v":25193},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R10)","v":25193},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R10)","v":25193},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R10,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R10,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0003",null,{"$f":"_xlfn.XLOOKUP($R10,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R10,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R10,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R10,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R10,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R10,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,639723.60960082128,633437.75878133439,633437.75878133439,633437.75878133439,633437.75878133439,633437.75878133439,633437.75878133439,null,285270.22864669259,282467.19609700609,282467.19609700609,282467.19609700609,282467.19609700609,282467.19609700609,282467.19609700609,null,924993.83824751386,915904.95487834048,915904.95487834048,915904.95487834048,915904.95487834048,915904.95487834048,915904.95487834048,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R11,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R11,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R11)","v":"LED 17W Gerard Luminaire (Cat P4/P5) - Aeroscreen"},null,2,2,2,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R11)","v":60},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R11)","v":64},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R11)","v":64},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R11)","v":64},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R11)","v":64},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R11)","v":64},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R11)","v":64},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R11,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R11,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0004",null,{"$f":"_xlfn.XLOOKUP($R11,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R11,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R11,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R11,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R11,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R11,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,1508.6041966768571,1609.1778097886477,1609.1778097886477,1609.1778097886477,1609.1778097886477,1609.1778097886477,1609.1778097886477,null,672.72781192475554,717.57633271973918,717.57633271973918,717.57633271973918,717.57633271973918,717.57633271973918,717.57633271973918,null,2181.3320086016129,2326.7541425083868,2326.7541425083868,2326.7541425083868,2326.7541425083868,2326.7541425083868,2326.7541425083868,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R12,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R12,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R12)","v":"LED 17W Gerard Luminaire - Louvred (Cat P4/P5 RRW)"},null,17,17,17,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R12)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R12)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R12)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R12)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R12)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R12)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R12)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R12,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R12,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0005",null,{"$f":"_xlfn.XLOOKUP($R12,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R12,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R12,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R12,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R12,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R12,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R13,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R13,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R13)","v":"LED 25W GE Evolve Luminaire (Cat P4/P5)"},null,2566,2566,2566,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R13)","v":4695},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R13)","v":4583},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R13)","v":4583},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R13)","v":4583},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R13)","v":4583},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R13)","v":4583},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R13)","v":4583},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R13,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R13,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0006",null,{"$f":"_xlfn.XLOOKUP($R13,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R13,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R13,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R13,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R13,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R13,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,118048.27838996408,115232.21722283395,115232.21722283395,115232.21722283395,115232.21722283395,115232.21722283395,115232.21722283395,null,52640.951283112117,51385.192700852574,51385.192700852574,51385.192700852574,51385.192700852574,51385.192700852574,51385.192700852574,null,170689.22967307619,166617.40992368653,166617.40992368653,166617.40992368653,166617.40992368653,166617.40992368653,166617.40992368653,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R14,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R14,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R14)","v":"LED 35W Pecan Luminaire (Cat P3)"},null,1,1,1,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R14)","v":49},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R14)","v":48},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R14)","v":48},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R14)","v":48},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R14)","v":48},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R14)","v":48},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R14)","v":48},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R14,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R14,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0007",null,{"$f":"_xlfn.XLOOKUP($R14,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R14,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R14,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R14,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R14,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R14,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,1232.0267606194334,1206.8833573414859,1206.8833573414859,1206.8833573414859,1206.8833573414859,1206.8833573414859,1206.8833573414859,null,549.39437973855036,538.18224953980439,538.18224953980439,538.18224953980439,538.18224953980439,538.18224953980439,538.18224953980439,null,1781.4211403579839,1745.0656068812903,1745.0656068812903,1745.0656068812903,1745.0656068812903,1745.0656068812903,1745.0656068812903,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R15,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R15,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R15)","v":"LED 29W Pecan Luminaire (Cat P3) - Aeroscreen"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R15)","v":24},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R15)","v":22},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R15)","v":22},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R15)","v":22},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R15)","v":22},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R15)","v":22},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R15)","v":22},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R15,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R15,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0008",null,{"$f":"_xlfn.XLOOKUP($R15,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R15,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R15,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R15,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R15,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R15,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,603.44167867074293,553.15487211484765,553.15487211484765,553.15487211484765,553.15487211484765,553.15487211484765,553.15487211484765,null,269.09112476990219,246.66686437241034,246.66686437241034,246.66686437241034,246.66686437241034,246.66686437241034,246.66686437241034,null,872.53280344064513,799.82173648725802,799.82173648725802,799.82173648725802,799.82173648725802,799.82173648725802,799.82173648725802,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R16,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R16,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R16)","v":"LED 42W Pecan Luminaire (Cat V5)"},null,1,1,1,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R16)","v":4},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R16)","v":5},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R16)","v":5},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R16)","v":5},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R16)","v":5},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R16)","v":5},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R16)","v":5},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R16,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R16,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0009",null,{"$f":"_xlfn.XLOOKUP($R16,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R16,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R16,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R16,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R16,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R16,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,118.47652600963441,148.095657512043,148.095657512043,148.095657512043,148.095657512043,148.095657512043,148.095657512043,null,52.83191859234897,66.039898240436216,66.039898240436216,66.039898240436216,66.039898240436216,66.039898240436216,66.039898240436216,null,171.30844460198338,214.13555575247921,214.13555575247921,214.13555575247921,214.13555575247921,214.13555575247921,214.13555575247921,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R17,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R17,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R17)","v":"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen"},null,26,26,26,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R17)","v":53},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R17)","v":53},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R17)","v":53},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R17)","v":53},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R17)","v":53},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R17)","v":53},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R17)","v":53},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R17,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R17,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0010",null,{"$f":"_xlfn.XLOOKUP($R17,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R17,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R17,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R17,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R17,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R17,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,1569.813969627656,1569.813969627656,1569.813969627656,1569.813969627656,1569.813969627656,1569.813969627656,1569.813969627656,null,700.02292134862387,700.02292134862387,700.02292134862387,700.02292134862387,700.02292134862387,700.02292134862387,700.02292134862387,null,2269.8368909762798,2269.8368909762798,2269.8368909762798,2269.8368909762798,2269.8368909762798,2269.8368909762798,2269.8368909762798,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R18,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R18,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R18)","v":"LED 105W Aldridge Luminaire (Cat V3)"},null,3,3,3,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R18)","v":3},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R18)","v":11},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R18)","v":11},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R18)","v":11},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R18)","v":11},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R18)","v":11},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R18)","v":11},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R18,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R18,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0011",null,{"$f":"_xlfn.XLOOKUP($R18,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R18,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R18,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R18,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R18,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R18,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,88.857394507225806,325.81044652649462,325.81044652649462,325.81044652649462,325.81044652649462,325.81044652649462,325.81044652649462,null,39.623938944261724,145.28777612895968,145.28777612895968,145.28777612895968,145.28777612895968,145.28777612895968,145.28777612895968,null,128.48133345148753,471.09822265545426,471.09822265545426,471.09822265545426,471.09822265545426,471.09822265545426,471.09822265545426,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R19,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R19,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R19)","v":"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist."},null,13,13,13,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R19)","v":90},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R19)","v":81},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R19)","v":81},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R19)","v":81},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R19)","v":81},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R19)","v":81},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R19)","v":81},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R19,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R19,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0012",null,{"$f":"_xlfn.XLOOKUP($R19,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R19,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R19,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R19,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R19,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R19,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,2665.7218352167743,2399.149651695097,2399.149651695097,2399.149651695097,2399.149651695097,2399.149651695097,2399.149651695097,null,1188.7181683278518,1069.8463514950665,1069.8463514950665,1069.8463514950665,1069.8463514950665,1069.8463514950665,1069.8463514950665,null,3854.4400035446261,3468.9960031901637,3468.9960031901637,3468.9960031901637,3468.9960031901637,3468.9960031901637,3468.9960031901637,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R20,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R20,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R20)","v":"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist."},null,20,20,20,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R20)","v":72},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R20)","v":72},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R20)","v":72},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R20)","v":72},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R20)","v":72},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R20)","v":72},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R20)","v":72},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R20,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R20,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0013",null,{"$f":"_xlfn.XLOOKUP($R20,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R20,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R20,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R20,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R20,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R20,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,2132.5774681734192,2132.5774681734192,2132.5774681734192,2132.5774681734192,2132.5774681734192,2132.5774681734192,2132.5774681734192,null,950.97453466228148,950.97453466228148,950.97453466228148,950.97453466228148,950.97453466228148,950.97453466228148,950.97453466228148,null,3083.5520028357005,3083.5520028357005,3083.5520028357005,3083.5520028357005,3083.5520028357005,3083.5520028357005,3083.5520028357005,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R21,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R21,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R21)","v":"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist."},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R21)","v":11},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R21)","v":11},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R21)","v":11},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R21)","v":11},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R21)","v":11},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R21)","v":11},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R21)","v":11},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R21,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R21,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0014",null,{"$f":"_xlfn.XLOOKUP($R21,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R21,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R21,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R21,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R21,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R21,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,325.81044652649462,325.81044652649462,325.81044652649462,325.81044652649462,325.81044652649462,325.81044652649462,325.81044652649462,null,145.28777612895968,145.28777612895968,145.28777612895968,145.28777612895968,145.28777612895968,145.28777612895968,145.28777612895968,null,471.09822265545426,471.09822265545426,471.09822265545426,471.09822265545426,471.09822265545426,471.09822265545426,471.09822265545426,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R22,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R22,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R22)","v":"LED 100W Aldridge Luminaire - Brownfield"},null,849,1977,5145,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R22)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R22)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R22)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R22)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R22)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R22)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R22)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R22,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R22,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0015",null,{"$f":"_xlfn.XLOOKUP($R22,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R22,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R22,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R22,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R22,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R22,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R23,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R23,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R23)","v":"LED 200W Aldridge Luminaire - Brownfield"},null,1007,3097,9954,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R23)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R23)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R23)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R23)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R23)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R23)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R23)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R23,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R23,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0016",null,{"$f":"_xlfn.XLOOKUP($R23,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R23,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R23,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R23,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R23,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R23,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R24,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R24,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R24)","v":"LED 300W Aldridge Luminaire - Brownfield"},null,403,778,1677,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R24)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R24)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R24)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R24)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R24)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R24)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R24)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R24,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R24,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0017",null,{"$f":"_xlfn.XLOOKUP($R24,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R24,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R24,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R24,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R24,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R24,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R25,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R25,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R25)","v":"Fluorescent Twin 20"},null,318,295,271,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R25)","v":203.24159182954747},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R25)","v":166},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R25)","v":120.26493277496141},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R25)","v":74.529865549922846},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R25)","v":28.79479832488428},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R25)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R25)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R25,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R25,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"FLU0060",null,{"$f":"_xlfn.XLOOKUP($R25,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R25,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.62220158788265456},{"$f":"_xlfn.XLOOKUP($R25,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R25,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R25,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":37.881571637783594},{"$f":"_xlfn.XLOOKUP($R25,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":16.892427355228747},54.773998993012341,0,null,7699.1109206681758,6288.340891872077,4555.8246664279286,2823.308440983782,1090.792215539635,0,0,null,3433.2438255416832,2804.1429409679722,2031.5666402825045,1258.9903395970373,486.41403891157012,0,0,null,11132.35474620986,9092.4838328400492,6587.3913067104331,4082.2987805808193,1577.206254451205,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R26,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R26,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R26)","v":"Fluorescent 40"},null,914,852,780,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R26)","v":229.20079826260493},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R26)","v":274},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R26)","v":198.50958783337006},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R26)","v":123.01917566674015},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R26)","v":47.528763500110209},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R26)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R26)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R26,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R26,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"FLU0130",null,{"$f":"_xlfn.XLOOKUP($R26,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R26,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.84747428851847395},{"$f":"_xlfn.XLOOKUP($R26,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R26,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R26,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":40.969877730192557},{"$f":"_xlfn.XLOOKUP($R26,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":18.269587384795599},59.239465114988157,0,null,9390.3286804814543,11225.74649807276,8132.9135418040914,5040.0805855354238,1947.2476292667541,0,0,null,4187.4040125235679,5005.8669434339945,3626.6882616415119,2247.5095798490297,868.33089805654697,0,0,null,13577.732693005022,16231.613441506754,11759.601803445603,7287.5901653844539,2815.5785273233009,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R27,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R27,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R27)","v":"High Pressure Sodium 50"},null,2237,2089,1499,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R27)","v":35.456477079297997},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R27)","v":11},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R27)","v":7.9693630152082866},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R27)","v":4.9387260304165741},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R27)","v":1.908089045624862},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R27)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R27)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R27,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R27,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"HPS0010",null,{"$f":"_xlfn.XLOOKUP($R27,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R27,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":2.633459817088728},{"$f":"_xlfn.XLOOKUP($R27,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R27,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R27,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":70.206281811942148},{"$f":"_xlfn.XLOOKUP($R27,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":31.306898423561254},101.5131802355034,0,null,2489.2674218878628,772.2690999313636,559.49934570738196,346.72959148340038,133.9598372594188,0,0,null,1110.0323263789103,344.37588265917378,249.49603841761166,154.61619417604956,59.736349934487492,0,0,null,3599.2997482667733,1116.6449825905374,808.99538412499362,501.34578565944992,193.6961871939063,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R28,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R28,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R28)","v":"High Pressure Sodium 50 Twin Arc"},null,346,215,100,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R28)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R28)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R28)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R28)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R28)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R28)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R28)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R28,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R28,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"HPS0010-TA",null,{"$f":"_xlfn.XLOOKUP($R28,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R28,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":1.4305330431053005},{"$f":"_xlfn.XLOOKUP($R28,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R28,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R28,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":50.237100700869817},{"$f":"_xlfn.XLOOKUP($R28,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":22.402095199247825},72.639195900117642,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R29,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R29,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R29)","v":"High Pressure Sodium 70"},null,16499,10257,4785,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R29)","v":2846.0154369900806},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R29)","v":587},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R29)","v":425.27418999338767},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R29)","v":263.54837998677539},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R29)","v":101.8225699801631},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R29)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R29)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R29,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R29,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"HPS0020",null,{"$f":"_xlfn.XLOOKUP($R29,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R29,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":2.3919910399366078},{"$f":"_xlfn.XLOOKUP($R29,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R29,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R29,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":66.61511310623942},{"$f":"_xlfn.XLOOKUP($R29,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":29.705498221333443},96.320611327572863,0,null,189587.64023719763,39103.071393362537,28329.688267573871,17556.305141785208,6782.9220159965435,0,0,null,84542.306501396364,17437.127455922731,12632.981694427597,7828.8359329324667,3024.6901714373348,0,0,null,274129.94673859398,56540.198849285269,40962.66996200147,25385.141074717674,9807.6121874338787,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R30,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R30,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R30)","v":"High Pressure Sodium 150"},null,10173,9502,6816,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R30)","v":2815.6241709221108},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R30)","v":375},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R30)","v":271.68283006391886},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R30)","v":168.36566012783774},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R30)","v":65.048490191756656},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R30)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R30)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R30,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R30,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"HPS0090",null,{"$f":"_xlfn.XLOOKUP($R30,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R30,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":17.885163674159458},{"$f":"_xlfn.XLOOKUP($R30,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R30,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R30,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":71.154596683308981},{"$f":"_xlfn.XLOOKUP($R30,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":31.729777923588898},102.88437460689788,0,null,200344.60229373904,26682.973756240866,19331.482198978119,11979.990641715371,4628.4990844526246,0,0,null,89339.12965964769,11898.666721345837,8620.4358635802873,5342.2050058147379,2063.9741480491894,0,0,null,289683.73195338674,38581.640477586705,27951.918062558405,17322.195647530109,6692.473232501814,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R31,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R31,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R31)","v":"High Pressure Sodium 250"},null,23455,21907,15715,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R31)","v":6041.5304337618127},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R31)","v":1535},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R31)","v":1112.0883843949746},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R31)","v":689.17676878994916},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R31)","v":266.26515318492392},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R31)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R31)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R31,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R31,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"HPS0110",null,{"$f":"_xlfn.XLOOKUP($R31,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R31,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":12.541966093383611},{"$f":"_xlfn.XLOOKUP($R31,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R31,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R31,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":59.118992410001844},{"$f":"_xlfn.XLOOKUP($R31,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":26.362773280615304},85.481765690617152,0,null,357169.19185835973,90747.653349352826,65745.544756297721,40743.436163242601,15741.327570187495,0,0,null,159271.4970932001,40466.856985744489,29317.733945810476,18168.610905876463,7019.487865942453,0,0,null,516440.68895155983,131214.51033509732,95063.278702108189,58912.047069119064,22760.815436129949,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R32,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R32,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R32)","v":"High Pressure Sodium 2x250"},null,8,7,7,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R32)","v":0.63315137641603569},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R32)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R32)","v":0.19293302811527852},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R32)","v":0.11956330339848563},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R32)","v":4.6193578681692778E-2},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R32)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R32)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R32,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R32,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"HPS0120",null,{"$f":"_xlfn.XLOOKUP($R32,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R32,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":18.474626752465689},{"$f":"_xlfn.XLOOKUP($R32,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R32,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R32,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":76.162876437589702},{"$f":"_xlfn.XLOOKUP($R32,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":33.963106644287144},110.12598308187685,0,null,48.222630048264371,0,14.694334381073977,9.1062851032089096,3.518235825343845,0,0,null,21.503787719195014,0,6.5526050090844539,4.0607412240660272,1.568877439047601,0,0,null,69.726417767459381,0,21.246939390158431,13.167026327274936,5.0871132643914461,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R33,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R33,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R33)","v":"High Pressure Sodium 400"},null,2687,2509,1814,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R33)","v":848.42284439748789},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R33)","v":1108},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R33)","v":802.73220189552558},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R33)","v":497.46440379105132},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R33)","v":192.19660568657702},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R33)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R33)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R33,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R33,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"HPS0170",null,{"$f":"_xlfn.XLOOKUP($R33,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R33,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":8.3967096072301057},{"$f":"_xlfn.XLOOKUP($R33,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R33,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R33,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":59.020635471321341},{"$f":"_xlfn.XLOOKUP($R33,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":26.318913235487557},85.339548706808898,0,null,50074.455424725718,65394.864102224048,47377.764669166943,29360.665236109846,11343.565803052748,0,0,null,22329.567228703043,29161.355864920213,21127.039173020217,13092.722481120227,5058.4057892202345,0,0,null,72404.022653428765,94556.219967144265,68504.803842187161,42453.387717230071,16401.971592272981,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R34,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R34,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R34)","v":"High Pressure Sodium 2x400"},null,37,35,32,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R34)","v":2.5326055056641428},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R34)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R34)","v":0.77173211246111406},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R34)","v":0.47825321359394252},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R34)","v":0.18477431472677111},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R34)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R34)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R34,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R34,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"HPS0180",null,{"$f":"_xlfn.XLOOKUP($R34,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R34,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":18.474626752465689},{"$f":"_xlfn.XLOOKUP($R34,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R34,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R34,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":98.337499948160684},{"$f":"_xlfn.XLOOKUP($R34,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":43.851376866113242},142.18887681427393,0,null,249.05009378195911,0,75.890206569138741,47.030225367002004,18.170244164865281,0,0,null,111.05823848207162,0,33.841515703214,20.972061906737725,8.1026081102614587,0,0,null,360.10833226403071,0,109.73172227235274,68.002287273739725,26.272852275126738,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R35,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R35,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R35)","v":"High Pressure Sodium 3x400"},null,1,1,1,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R35)","v":20.260844045313142},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R35)","v":19},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R35)","v":13.765263389905224},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R35)","v":8.5305267798104456},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R35)","v":3.2957901697156702},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R35)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R35)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R35,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R35,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"HPS0190",null,{"$f":"_xlfn.XLOOKUP($R35,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R35,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":18.474626752465689},{"$f":"_xlfn.XLOOKUP($R35,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R35,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R35,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":112.88910777726863},{"$f":"_xlfn.XLOOKUP($R35,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":50.340336207752799},163.22944398502142,0,null,2287.2286070897867,2144.8930477681042,1553.948302405501,963.00355704289768,372.05881168029475,0,0,null,1019.9377010939098,956.46638794730313,692.94798703610002,429.42958612489667,165.9111852136935,0,0,null,3307.1663081836964,3101.3594357154075,2246.8962894416009,1392.4331431677942,537.96999689398831,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R36,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R36,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R36)","v":"High Pressure Sodium 400 Twin Arc"},null,35,33,23,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R36)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R36)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R36)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R36)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R36)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R36)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R36)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R36,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R36,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"HPS0170-TA",null,{"$f":"_xlfn.XLOOKUP($R36,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R36,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":18.474626752465689},{"$f":"_xlfn.XLOOKUP($R36,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R36,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R36,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":69.147011040587785},{"$f":"_xlfn.XLOOKUP($R36,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":30.834540657476033},99.981551698063811,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R37,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R37,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R37)","v":"High Pressure Sodium 70 Twin Arc"},null,686,426,199,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R37)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R37)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R37)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R37)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R37)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R37)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R37)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R37,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R37,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"HPS0020-TA",null,{"$f":"_xlfn.XLOOKUP($R37,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R37,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":1.4305330431053005},{"$f":"_xlfn.XLOOKUP($R37,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R37,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R37,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":46.140053492694129},{"$f":"_xlfn.XLOOKUP($R37,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":20.575109957008817},66.715163449702942,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R38,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R38,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R38)","v":"High Pressure Sodium 150 Twin Arc"},null,222,207,149,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R38)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R38)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R38)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R38)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R38)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R38)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R38)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R38,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R38,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"HPS0090-TA",null,{"$f":"_xlfn.XLOOKUP($R38,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R38,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":18.474626752465689},{"$f":"_xlfn.XLOOKUP($R38,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R38,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R38,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":65.097582379728252},{"$f":"_xlfn.XLOOKUP($R38,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":29.028789825968211},94.12637220569647,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R39,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R39,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R39)","v":"High Pressure Sodium 250 Twin Arc"},null,625,584,419,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R39)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R39)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R39)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R39)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R39)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R39)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R39)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R39,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R39,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"HPS0110-TA",null,{"$f":"_xlfn.XLOOKUP($R39,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R39,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":18.474626752465689},{"$f":"_xlfn.XLOOKUP($R39,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R39,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R39,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":72.630299417303306},{"$f":"_xlfn.XLOOKUP($R39,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":32.387834074750479},105.01813349205378,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R40,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R40,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R40)","v":"Mercury Vapour 50"},null,554,344,161,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R40)","v":64.581440394435646},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R40)","v":34},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R40)","v":24.632576592461977},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R40)","v":15.265153184923957},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R40)","v":5.897729777385937},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R40)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R40)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R40,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R40,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"MVA0010",null,{"$f":"_xlfn.XLOOKUP($R40,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R40,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.55152779944788788},{"$f":"_xlfn.XLOOKUP($R40,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R40,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R40,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":37.546930534408538},{"$f":"_xlfn.XLOOKUP($R40,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":16.743201748041994},54.290132282450529,0,null,{"$f":"I40*$AA40","v":2424.8348563019208},{"$f":"J40*$AA40","v":1276.5956381698902},{"$f":"K40*$AA40","v":924.87764220066765},{"$f":"L40*$AA40","v":573.15964623144509},{"$f":"M40*$AA40","v":221.44165026222251},{"$f":"N40*$AA40","v":0},{"$f":"O40*$AA40","v":0},null,{"$f":"I40*$AB40","v":1081.3000857031848},{"$f":"J40*$AB40","v":569.26885943342779},{"$f":"K40*$AB40","v":412.42819946168765},{"$f":"L40*$AB40","v":255.5875394899476},{"$f":"M40*$AB40","v":98.746879518207535},{"$f":"N40*$AB40","v":0},{"$f":"O40*$AB40","v":0},null,3506.1349420051056,1845.8644976033179,1337.3058416623553,828.74718572139273,320.18852978043003,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R41,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R41,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R41)","v":"Mercury Vapour 80"},null,8872,5516,2573,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R41)","v":2305.3041615307861},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R41)","v":350},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R41)","v":253.57064139299095},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R41)","v":157.14128278598193},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R41)","v":60.711924178972893},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R41)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R41)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R41,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R41,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"MVA0020",null,{"$f":"_xlfn.XLOOKUP($R41,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R41,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.55741728181745165},{"$f":"_xlfn.XLOOKUP($R41,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R41,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R41,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":37.115059167873497},{"$f":"_xlfn.XLOOKUP($R41,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":16.550618511112088},53.665677678985588,0,null,85561.500355160126,12990.270708755725,9411.2893585364909,5832.3080083172599,2253.3266580980285,0,0,null,38154.209729575159,5792.7164788892305,4196.7509513134009,2600.7854237375718,1004.8198961617423,0,0,null,123715.71008473528,18782.987187644954,13608.040309849892,8433.0934320548313,3258.1465542597707,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R42,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R42,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R42)","v":"Mercury Vapour 125"},null,220,137,64,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R42)","v":30.391266067969713},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R42)","v":24},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R42)","v":17.387701124090807},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R42)","v":10.775402248181617},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R42)","v":4.1631033722724267},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R42)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R42)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R42,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R42,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"MVA0080",null,{"$f":"_xlfn.XLOOKUP($R42,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R42,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":1.4305330431053005},{"$f":"_xlfn.XLOOKUP($R42,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R42,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R42,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":50.53187415287892},{"$f":"_xlfn.XLOOKUP($R42,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":22.533542731887874},73.06541688476679,0,null,1535.7276322933049,1212.7649796690941,878.63312501042799,544.50127035176206,210.3694156930961,0,0,null,684.82289261876952,540.80502556530894,391.80650628899502,242.80798701268114,93.809467736367239,0,0,null,2220.5505249120743,1753.5700052344032,1270.4396312994231,787.30925736444317,304.17888342946333,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R43,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R43,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R43)","v":"Mercury Vapour 250"},null,351,218,102,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R43)","v":101.30422022656572},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R43)","v":56},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R43)","v":40.571302622878555},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R43)","v":25.142605245757107},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R43)","v":9.7139078686356619},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R43)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R43)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R43,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R43,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"MVA0190",null,{"$f":"_xlfn.XLOOKUP($R43,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R43,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":13.473698055867656},{"$f":"_xlfn.XLOOKUP($R43,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R43,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R43,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":61.669675107731877},{"$f":"_xlfn.XLOOKUP($R43,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":27.50019235576972},89.169867463501589,0,null,6247.3983484144283,3453.5018060329849,2502.0190514503906,1550.536296867796,599.0535422852015,0,0,null,2785.885542681815,1540.0107719231044,1115.7186262533048,691.42648058350528,267.13433491370574,0,0,null,9033.2838910962437,4993.5125779560894,3617.7376777036952,2241.962777451301,866.18787719890724,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R44,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R44,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R44)","v":"Mercury Vapour 400"},null,410,254,118,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R44)","v":131.69548629453541},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R44)","v":90},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R44)","v":65.203879215340521},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R44)","v":40.407758430681056},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R44)","v":15.611637646021597},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R44)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R44)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R44,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R44,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"MVA0220",null,{"$f":"_xlfn.XLOOKUP($R44,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R44,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":11.134860680652604},{"$f":"_xlfn.XLOOKUP($R44,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R44,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R44,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":57.646850963223471},{"$f":"_xlfn.XLOOKUP($R44,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":25.706305204683595},83.353156167907059,0,null,7591.8300709503219,5188.2165866901123,3758.7983073507594,2329.3800280114078,899.96174867205593,0,0,null,3385.4043647665526,2313.5674684215237,1676.1508196388686,1038.734170856214,401.3175220735593,0,0,null,10977.234435716875,7501.784055111636,5434.949126989628,3368.1141988676218,1301.2792707456151,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R45,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R45,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R45)","v":"Mercury Vapour 2x400"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R45)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R45)","v":3},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R45)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R45)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R45)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R45)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R45)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R45,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R45,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"MVA0230",null,{"$f":"_xlfn.XLOOKUP($R45,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R45,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":18.474626752465689},{"$f":"_xlfn.XLOOKUP($R45,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R45,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R45,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":62.59780034308379},{"$f":"_xlfn.XLOOKUP($R45,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":27.914068745710704},90.511869088794498,0,null,0,187.79340102925136,0,0,0,0,0,null,0,83.742206237132109,0,0,0,0,0,null,0,271.53560726638347,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R46,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R46,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R46)","v":"Metal Hallide (Reactor Control Gear) 250"},null,682,682,682,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R46)","v":172.21717438516171},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R46)","v":264},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R46)","v":191.2647123649989},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R46)","v":118.5294247299978},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R46)","v":45.794137094996692},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R46)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R46)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R46,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R46,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"MHR0060",null,{"$f":"_xlfn.XLOOKUP($R46,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R46,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":5.6775734718174862},{"$f":"_xlfn.XLOOKUP($R46,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R46,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R46,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":53.52793573257177},{"$f":"_xlfn.XLOOKUP($R46,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":23.86956841399747},77.397504146569247,0,null,9218.4298425340421,14131.375033398946,10238.005231382485,6344.6354293660252,2451.2656273495641,0,0,null,4110.7496260519501,6301.5660612953325,4565.4061369798892,2829.2462126644459,1093.0862883490029,0,0,null,13329.179468585993,20432.941094694281,14803.411368362375,9173.881642030472,3544.3519156985667,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R47,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R47,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R47)","v":"Metal Hallide (Reactor Control Gear) 400"},null,161,161,161,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R47)","v":74.711862417092206},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R47)","v":301},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R47)","v":218.07075159797222},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R47)","v":135.14150319594444},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R47)","v":52.212254793916685},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R47)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R47)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R47,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R47,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"MHR0070",null,{"$f":"_xlfn.XLOOKUP($R47,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R47,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.7458415093334398},{"$f":"_xlfn.XLOOKUP($R47,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R47,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R47,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":55.877076365705101},{"$f":"_xlfn.XLOOKUP($R47,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":24.917114378348135},80.794190744053239,0,null,4174.6804417039139,16818.999986077237,12185.156040166601,7551.3120942559672,2917.4681483453346,0,0,null,1861.6040212660957,7500.0514278827886,5433.6938601390184,3367.3362923952477,1300.9787246514777,0,0,null,6036.2844629700094,24319.051413960027,17618.84990030562,10918.648386651215,4218.4468729968121,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R48,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R48,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R48)","v":"Incandescent 60"},null,73,44,21,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R48)","v":23.42660092739332},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R48)","v":12},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R48)","v":8.6938505620454034},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R48)","v":5.3877011240908077},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R48)","v":2.0815516861362133},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R48)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R48)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R48,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R48,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"INC0030",null,{"$f":"_xlfn.XLOOKUP($R48,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R48,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":1.4305330431053005},{"$f":"_xlfn.XLOOKUP($R48,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R48,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R48,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":49.076078305306673},{"$f":"_xlfn.XLOOKUP($R48,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":21.88436360504749},70.960441910354163,0,null,1149.6857015399246,588.91293966368005,426.66009095757465,264.40724225146926,102.15439354536394,0,0,null,512.67625272541818,262.61236326056985,190.2593868277481,117.90641039492633,45.553433962104585,0,0,null,1662.3619542653428,851.5253029242499,616.91947778532278,382.31365264639555,147.70782750746852,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R49,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R49,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R49)","v":"Metal Hallide (Reactor Control Gear) 1000"},null,31,29,27,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R49)","v":5.0652110113282856},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R49)","v":24},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R49)","v":17.387701124090807},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R49)","v":10.775402248181615},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R49)","v":4.1631033722724258},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R49)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R49)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R49,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R49,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"MHR0100",null,{"$f":"_xlfn.XLOOKUP($R49,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R49,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":18.474626752465689},{"$f":"_xlfn.XLOOKUP($R49,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R49,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R49,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":89.991439044749939},{"$f":"_xlfn.XLOOKUP($R49,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":40.129640374785616},130.12107941953556,0,null,455.8256279747456,2159.7945370739985,1564.7442458369478,969.69395459989732,374.64366336284689,0,0,null,203.26509630700826,963.11136899485473,697.76219305401969,432.41301711318465,167.0638411723497,0,0,null,659.09072428175386,3122.9059060688533,2262.5064388909677,1402.106971713082,541.70750453519656,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R50,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R50,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R50)","v":"High Pressure Sodium 600 (Internal Ignitor)"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R50)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R50)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R50)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R50)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R50)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R50)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R50)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R50,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R50,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"HPS0210",null,{"$f":"_xlfn.XLOOKUP($R50,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R50,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":18.474626752465689},{"$f":"_xlfn.XLOOKUP($R50,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R50,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R50,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":104.06839782934868},{"$f":"_xlfn.XLOOKUP($R50,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":46.406940744609884},150.47533857395857,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R51,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R51,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R51)","v":"Compact Fluorescent 1x42"},null,30055,18684,8716,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R51)","v":5279.2161765569053},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R51)","v":606},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R51)","v":439.03945338329288},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R51)","v":272.07890676658582},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R51)","v":105.11836014987875},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R51)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R51)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R51,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R51,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"FLU0350",null,{"$f":"_xlfn.XLOOKUP($R51,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R51,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":1.8751889620073754},{"$f":"_xlfn.XLOOKUP($R51,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R51,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R51,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":58.064916970274361},{"$f":"_xlfn.XLOOKUP($R51,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":25.892732254789237},83.957649225063591,0,null,306537.24895990599,35187.339683986262,25492.789407375541,15798.239130764825,6103.6888541541066,0,0,null,136693.33097474009,15690.995746402277,11367.931015742623,7044.8662850829705,2721.8015544233172,0,0,null,443230.57993464608,50878.335430388543,36860.720423118168,22843.105415847796,8825.4904085774233,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R52,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R52,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R52)","v":"Compact Fluorescent 1x32"},null,13,8,4,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R52)","v":284.28496801080001},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R52)","v":451},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R52)","v":326.74388362353972},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R52)","v":202.48776724707955},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R52)","v":78.231650870619347},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R52)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R52)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R52,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R52,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"FLU0355",null,{"$f":"_xlfn.XLOOKUP($R52,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R52,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.2570536809696925},{"$f":"_xlfn.XLOOKUP($R52,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R52,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R52,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":35.625041901329517},{"$f":"_xlfn.XLOOKUP($R52,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":15.886179118950603},51.511221020280118,0,null,10127.663897302871,16066.893897499613,11640.264545091737,7213.6351926838679,2787.005840275996,0,0,null,4516.201922644711,7164.6667826467219,5190.711861265102,3216.7569398834848,1242.8020185018668,0,0,null,14643.865819947583,23231.560680146336,16830.97640635684,10430.392132567353,4029.8078587778627,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R53,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R53,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R53)","v":"T5 2x14W"},null,4,4,4,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R53)","v":0.63315137641603569},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R53)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R53)","v":0.19293302811527852},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R53)","v":0.11956330339848563},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R53)","v":4.6193578681692778E-2},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R53)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R53)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R53,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R53,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"FLU0360",null,{"$f":"_xlfn.XLOOKUP($R53,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R53,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":1.4305330431053005},{"$f":"_xlfn.XLOOKUP($R53,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R53,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R53,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":51.987793380356095},{"$f":"_xlfn.XLOOKUP($R53,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":23.182776877197423},75.170570257553521,0,null,32.916142935604931,0,10.030162401903533,6.2158323129532986,2.4015022240030661,0,0,null,14.678207088943394,0,4.4727233430385587,2.7718093853877526,1.0708954277369471,0,0,null,47.594350024548326,0,14.502885744942091,8.9876416983410508,3.472397651740013,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R54,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R54,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R54)","v":"T5 2x24W"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R54)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R54)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R54)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R54)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R54)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R54)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R54)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R54,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R54,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"FLU0370",null,{"$f":"_xlfn.XLOOKUP($R54,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R54,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":1.4305330431053005},{"$f":"_xlfn.XLOOKUP($R54,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R54,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R54,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":46.745749626127775},{"$f":"_xlfn.XLOOKUP($R54,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":20.845206404727623},67.590956030855395,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R55,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R55,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R55)","v":"Low Pressure Sodium 55"},null,142,88,41,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R55)","v":37.355931208546103},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R55)","v":25},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R55)","v":18.112188670927925},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R55)","v":11.224377341855851},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R55)","v":4.3365660127837771},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R55)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R55)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R55,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R55,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"LPS0030",null,{"$f":"_xlfn.XLOOKUP($R55,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R55,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.46171319331203814},{"$f":"_xlfn.XLOOKUP($R55,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R55,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R55,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":74.185066804083974},{"$f":"_xlfn.XLOOKUP($R55,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":33.081147313879008},107.26621411796299,0,null,2771.2522522347581,1854.6266701020993,1343.653926520961,832.68118293982275,321.70843935868459,0,0,null,1235.777063357044,827.02868284697524,599.17198159973714,371.31528035249909,143.45857910526104,0,0,null,4007.0293155918021,2681.6553529490748,1942.8259081206982,1203.9964632923218,465.16701846394562,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R56,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R56,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R56)","v":"Low Pressure Sodium 90/100"},null,103,64,30,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R56)","v":17.728238539648999},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R56)","v":5},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R56)","v":3.6224377341855849},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R56)","v":2.2448754683711702},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R56)","v":0.86731320255675559},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R56)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R56)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R56,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R56,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"LPS0040",null,{"$f":"_xlfn.XLOOKUP($R56,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R56,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":3.7789641379689076},{"$f":"_xlfn.XLOOKUP($R56,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R56,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R56,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":155.77021348682641},{"$f":"_xlfn.XLOOKUP($R56,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":69.462192345001782},225.2324058318282,0,null,2761.531502066508,778.85106743413201,564.26789919682426,349.68473095951663,135.10156272220894,0,0,null,1231.4423153791722,347.31096172500889,251.62246664979153,155.9339715745742,60.245476499356847,0,0,null,3992.9738174456802,1126.162029159141,815.89036584661585,505.61870253409086,195.34703922156578,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R57,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($R57,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R57)","v":"Low Pressure Sodium 135"},null,80,49,23,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R57)","v":3.1657568820801787},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R57)","v":1},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R57)","v":0.72448754683711702},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R57)","v":0.44897509367423405},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R57)","v":0.1734626405113511},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R57)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R57)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R57,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R57,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"LPS0050",null,{"$f":"_xlfn.XLOOKUP($R57,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R57,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":57.227070416598004},{"$f":"_xlfn.XLOOKUP($R57,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R57,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R57,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":234.79032983820289},{"$f":"_xlfn.XLOOKUP($R57,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":104.69942029929187},339.48975013749475,0,null,743.2891025311659,234.79032983820289,170.10267008555718,105.41501033291145,40.727350580265743,0,0,null,331.45291036228843,104.69942029929187,75.853426167902228,47.007432036512569,18.161437905122924,0,0,null,1074.7420128934543,339.48975013749475,245.95609625345941,152.422442369424,58.888788485388666,0,0,0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($R58,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($R58,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R58)","v":"WOOD POLE"},null,9263,9415,9568,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R58)","v":10357.060000000001},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R58)","v":10513},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R58)","v":10670.695},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R58)","v":10830.755425000001},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R58)","v":10993.216756374997},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R58)","v":11158.115007720622},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R58)","v":11325.486732836431},"",{"$f":"_xlfn.XLOOKUP($R58,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Wood pole"},"WOOD POLE",null,{"$f":"_xlfn.XLOOKUP($R58,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R58,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R58,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":10.895009420343754},{"$f":"_xlfn.XLOOKUP($R58,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":0},null,null,null,{"$f":"_xlfn.XLOOKUP($R58,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":12.989259400177401},{"$f":"_xlfn.XLOOKUP($R58,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":5.7922655087748858},18.781524908952285,0,null,134530.53896320137,136556.08407406503,138604.425335176,140683.49171520365,142793.74409093166,144935.65025229563,147109.68500608005,null,59990.841410312023,60894.087293750374,61807.49860315663,62734.611082203985,63675.630248437024,64630.764702163578,65600.226172696028,null,194521.38037351338,197450.1713678154,200411.92393833262,203418.10279740763,206469.37433936869,209566.41495445921,212709.91117877606,0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($R59,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($R59,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R59)","v":"STEEL POLE"},null,60194,61187,62181,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R59)","v":66736.25},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R59)","v":57365},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R59)","v":58225.474999999984},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R59)","v":59098.85712499998},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R59)","v":59985.33998187496},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R59)","v":60885.120081603091},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R59)","v":61798.396882827132},"",{"$f":"_xlfn.XLOOKUP($R59,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Steel pole"},"STEEL POLE",null,{"$f":"_xlfn.XLOOKUP($R59,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R59,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R59,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":9.47233248377416},{"$f":"_xlfn.XLOOKUP($R59,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":0},null,null,null,{"$f":"_xlfn.XLOOKUP($R59,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":11.293114031340343},{"$f":"_xlfn.XLOOKUP($R59,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":5.0359079663541859},16.329021997694529,0,null,{"$f":"I59*$AA59","v":753660.0812740369},647829.48640783876,657546.92870395619,667410.13263451552,677421.28462403303,687582.60389339353,697896.34295179439,null,336077.61301960453,288884.86048990785,293218.13339725643,297616.40539821523,302080.65147918835,306611.86125137622,311211.03917014686,null,1089737.6942936415,936714.34689774667,950765.06210121256,965026.53803273081,979501.93610322138,994194.46514476975,1009107.3821219413,0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($R60,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"Roundabout column"},{"$f":"_xlfn.XLOOKUP($R60,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R60)","v":"R/BOUT COLUMN"},null,1254,1275,1295,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R60)","v":1339.7999999999997},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R60)","v":481},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R60)","v":488.21499999999992},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R60)","v":495.5382249999999},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R60)","v":502.97129837499978},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R60)","v":510.51586785062466},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R60)","v":518.1736058683839},"",{"$f":"_xlfn.XLOOKUP($R60,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Roundabout column"},"R/BOUT COLUMN",null,{"$f":"_xlfn.XLOOKUP($R60,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R60,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R60,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":9.47233248377416},{"$f":"_xlfn.XLOOKUP($R60,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":0},null,null,null,{"$f":"_xlfn.XLOOKUP($R60,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":11.293114031340343},{"$f":"_xlfn.XLOOKUP($R60,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":5.0359079663541859},16.329021997694529,0,null,15130.514179189788,5431.9878490747051,5513.467666810825,5596.1696818129867,5680.1122270401802,5765.3139104457814,5851.7936191024664,null,6747.1094933213371,2422.2717318163636,2458.6058077936086,2495.4848949105126,2532.9171683341697,2570.9109258591816,2609.4745897470684,null,21877.623672511123,7854.2595808910683,7972.0734746044336,8091.6545767234993,8213.0293953743494,8336.2248363049621,8461.2682088495349,0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($R61,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"Shared or No Pole"},{"$f":"_xlfn.XLOOKUP($R61,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R61)","v":"SHARED OR NO POLE"},null,93208,94746,96285,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R61)","v":87867.534999999989},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R61)","v":88673},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R61)","v":90003.094999999987},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R61)","v":91353.14142499998},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R61)","v":92723.438546374964},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R61)","v":94114.290124570587},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R61)","v":95526.00447643912},"",{"$f":"_xlfn.XLOOKUP($R61,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Shared or No Pole"},"SHARED OR NO POLE",null,{"$f":"_xlfn.XLOOKUP($R61,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R61,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R61,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R61,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":0},null,null,null,{"$f":"_xlfn.XLOOKUP($R61,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":0},{"$f":"_xlfn.XLOOKUP($R61,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":0},0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($R62,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"Suspended"},{"$f":"_xlfn.XLOOKUP($R62,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R62)","v":"SUSPENDED"},null,40,40,40,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R62)","v":550},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R62)","v":457},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R62)","v":457},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R62)","v":457},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R62)","v":457},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R62)","v":457},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R62)","v":457},"",{"$f":"_xlfn.XLOOKUP($R62,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Suspended"},"SUSPENDED",null,{"$f":"_xlfn.XLOOKUP($R62,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R62,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R62,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":21.790018840687509},{"$f":"_xlfn.XLOOKUP($R62,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":0},null,null,null,{"$f":"_xlfn.XLOOKUP($R62,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.978518800354802},{"$f":"_xlfn.XLOOKUP($R62,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.584531017549772},37.56304981790457,0,null,14288.185340195141,11872.183091762145,11872.183091762145,11872.183091762145,11872.183091762145,11872.183091762145,11872.183091762145,null,6371.4920596523743,5294.1306750202457,5294.1306750202457,5294.1306750202457,5294.1306750202457,5294.1306750202457,5294.1306750202457,null,20659.677399847515,17166.31376678239,17166.31376678239,17166.31376678239,17166.31376678239,17166.31376678239,17166.31376678239,0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($R63,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"No capital"},{"$f":"_xlfn.XLOOKUP($R63,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R63)","v":"NO CAPITAL"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R63)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R63)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R63)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R63)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R63)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R63)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R63)","v":0},"",{"$f":"_xlfn.XLOOKUP($R63,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":{"$error":"#N/A"}},"NO CAPITAL",null,{"$f":"_xlfn.XLOOKUP($R63,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R63,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R63,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R63,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":0},null,null,null,{"$f":"_xlfn.XLOOKUP($R63,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":0},{"$f":"_xlfn.XLOOKUP($R63,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":0},0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Traffic",{"$f":"_xlfn.XLOOKUP($R64,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"Night patrol"},{"$f":"_xlfn.XLOOKUP($R64,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R64)","v":"Street Patrol"},null,41280,42093,42928,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R64)","v":50227.274999999994},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R64)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R64)","v":51745.394386874985},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R64)","v":52521.575302678102},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R64)","v":53309.398932218268},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R64)","v":54109.039916201538},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R64)","v":54920.675514944553},"",{"$f":"_xlfn.XLOOKUP($R64,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Night patrol"},"Street Patrol",null,{"$f":"_xlfn.XLOOKUP($R64,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R64,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R64,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R64,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":0},null,null,null,{"$f":"_xlfn.XLOOKUP($R64,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":6.7765472259590975},{"$f":"_xlfn.XLOOKUP($R64,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":3.021847478461392},9.79839470442049,0,null,340367.50106873468,0,350655.10878853715,355914.93542036513,361253.6594516706,366672.46434344561,372172.55130859726,null,151779.16430873689,0,156366.68954996843,158712.18989321793,161092.87274161619,163509.26583274044,165961.90482023152,null,492146.6653774716,0,507021.79833850556,514627.12531358306,522346.53219328681,530181.73017618607,538134.45612882881,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R65,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R65,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R65)","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R65)","v":24320},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R65)","v":25175},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R65)","v":25984.856674246097},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R65)","v":26805.974391471282},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R65)","v":27640.22999217207},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R65)","v":28332.784135385995},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R65)","v":28772.903231818695},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R65,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R65,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0101",null,{"$f":"_xlfn.XLOOKUP($R65,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R65,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R65,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R65,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R65,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R65,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,611487.56771968608,632985.17752233136,653347.73048023845,673993.42438309896,694969.44938840531,712382.61750304652,723448.70943497983,null,272679.00643350091,282265.37775342865,291345.59622739925,300552.07498142507,309905.85739551531,317670.86461891077,322605.53723106859,null,884166.57415318699,915250.55527576001,944693.32670763764,974545.49936452403,1004875.3067839206,1030053.4821219572,1046054.2466660484,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R66,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R66,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R66)","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R66)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R66)","v":81},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R66)","v":81},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R66)","v":81},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R66)","v":81},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R66)","v":81},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R66)","v":81},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R66,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R66,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0103",null,{"$f":"_xlfn.XLOOKUP($R66,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R66,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R66,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R66,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R66,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R66,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,2036.6156655137572,2036.6156655137572,2036.6156655137572,2036.6156655137572,2036.6156655137572,2036.6156655137572,null,0,908.18254609841995,908.18254609841995,908.18254609841995,908.18254609841995,908.18254609841995,908.18254609841995,null,0,2944.7982116121771,2944.7982116121771,2944.7982116121771,2944.7982116121771,2944.7982116121771,2944.7982116121771,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R67,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R67,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R67)","v":"LED 17W Luminaire StreetLED3  3000K P4/P5"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R67)","v":31308},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R67)","v":31377},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R67)","v":33181.666367381433},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R67)","v":35013.676164571669},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R67)","v":36873.857980352805},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R67)","v":38418.347470159504},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R67)","v":39401.053765712481},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R67,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R67,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0105",null,{"$f":"_xlfn.XLOOKUP($R67,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R67,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R67,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R67,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R67,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R67,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,787189.66982598405,788924.56465216249,834300.01890938263,880362.98004928778,927134.28161377774,965968.00371453911,990676.58440740558,null,351029.37226233742,351803.0092460509,372037.16352242936,392577.89589390438,413434.49660578207,430751.5138560895,441769.74478895677,null,1138219.0420883214,1140727.5738982134,1206337.1824318119,1272940.8759431923,1340568.7782195597,1396719.5175706286,1432446.3291963623,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R68,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R68,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R68)","v":"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R68)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R68)","v":7},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R68)","v":7},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R68)","v":7},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R68)","v":7},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R68)","v":7},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R68)","v":7},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R68,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R68,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0107",null,{"$f":"_xlfn.XLOOKUP($R68,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R68,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R68,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R68,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R68,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R68,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,176.00382294563335,176.00382294563335,176.00382294563335,176.00382294563335,176.00382294563335,176.00382294563335,null,0,78.484911391221473,78.484911391221473,78.484911391221473,78.484911391221473,78.484911391221473,78.484911391221473,null,0,254.4887343368548,254.4887343368548,254.4887343368548,254.4887343368548,254.4887343368548,254.4887343368548,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R69,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R69,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R69)","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R69)","v":724.10034621578097},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R69)","v":754},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R69)","v":777.2741785512427},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R69)","v":800.89746978075402},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R69)","v":824.87511037870797},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R69)","v":844.78088385025092},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R69)","v":857.45259710800474},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R69,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R69,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0109",null,{"$f":"_xlfn.XLOOKUP($R69,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R69,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R69,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R69,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R69,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R69,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},{"$f":"SUM(AA69:AB69)","v":36.355533476693545},{"$f":"SUM(AA69:AB69)-AC69","v":0},null,{"$f":"I69*$AA69","v":18206.347018604873},{"$f":"J69*$AA69","v":18958.126071572504},{"$f":"K69*$AA69","v":19543.318128849358},{"$f":"L69*$AA69","v":20137.288066985366},{"$f":"M69*$AA69","v":20740.167554193409},{"$f":"N69*$AA69","v":21240.666444147886},{"$f":"O69*$AA69","v":21559.276440810107},null,{"$f":"I69*$AB69","v":8118.7073587283376},{"$f":"J69*$AB69","v":8453.9461698544274},{"$f":"K69*$AB69","v":8714.8992900398207},{"$f":"L69*$AB69","v":8979.7667070279931},{"$f":"M69*$AB69","v":9248.6071352709896},{"$f":"N69*$AB69","v":9471.7932591406716},{"$f":"O69*$AB69","v":9613.870158027783},null,{"$f":"SUM(AF69,AN69)","v":26325.05437733321},{"$f":"SUM(AG69,AO69)","v":27412.072241426933},{"$f":"SUM(AH69,AP69)","v":28258.21741888918},{"$f":"SUM(AI69,AQ69)","v":29117.054774013359},{"$f":"SUM(AJ69,AR69)","v":29988.774689464401},{"$f":"SUM(AK69,AS69)","v":30712.459703288558},{"$f":"SUM(AL69,AT69)","v":31173.146598837891},{"$f":"SUM(AF69:AL69,AN69:AT69)-SUM(AV69:BB69)","v":0}]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R70,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R70,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R70)","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R70)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R70)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R70)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R70)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R70)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R70)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R70)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R70,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R70,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0111",null,{"$f":"_xlfn.XLOOKUP($R70,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R70,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R70,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R70,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R70,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R70,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R71,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R71,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R71)","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R71)","v":85.646277509393443},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R71)","v":152},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R71)","v":156.69187684322134},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R71)","v":161.45413183909096},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R71)","v":166.28782065989864},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R71)","v":170.30065563028924},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R71)","v":172.85516546474361},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R71,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R71,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0113",null,{"$f":"_xlfn.XLOOKUP($R71,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R71,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R71,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R71,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R71,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R71,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,2153.4388946736944,3821.7972982480383,3939.7670498476159,4059.506347721187,4181.0417350628613,4281.9380630112437,4346.1671339564127,null,960.27721447324416,1704.2437902093807,1756.8497242520591,1810.2447473053776,1864.440695704496,1909.4331238585962,1938.0746207164755,null,3113.7161091469388,5526.0410884574194,5696.6167740996752,5869.7510950265641,6045.4824307673571,6191.3711868698401,6284.2417546728884,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R72,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R72,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R72)","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R72)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R72)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R72)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R72)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R72)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R72)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R72)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R72,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R72,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0115",null,{"$f":"_xlfn.XLOOKUP($R72,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R72,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R72,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R72,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R72,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R72,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R73,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R73,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R73)","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R73)","v":241.36678207192699},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R73)","v":349},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R73)","v":359.77279617292265},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R73)","v":370.70718428843918},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R73)","v":381.80558822568838},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R73)","v":391.01926851954579},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R73)","v":396.88455754733894},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R73,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R73,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0117",null,{"$f":"_xlfn.XLOOKUP($R73,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R73,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R73,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R73,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R73,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R73,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,7149.0744585016046,10337.076894340602,10656.157760835044,10980.0248403269,11308.749926011134,11581.651134256048,11755.375901269887,null,3187.9675453303203,4609.584897182448,4751.8717697874017,4896.2929454814312,5042.8804388108701,5164.5745406161213,5242.0431587253624,null,10337.042003831924,14946.661791523049,15408.029530622445,15876.317785808331,16351.630364822006,16746.22567487217,16997.419059995249,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R74,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R74,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R74)","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R74)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R74)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R74)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R74)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R74)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R74)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R74)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R74,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R74,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0119",null,{"$f":"_xlfn.XLOOKUP($R74,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R74,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R74,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R74,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R74,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R74,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R75,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R75,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R75)","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R75)","v":5957.4215888352119},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R75)","v":8764},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R75)","v":9034.5237411446833},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R75)","v":9309.1053384065362},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R75)","v":9587.8056596273163},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R75)","v":9819.1772759464166},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R75)","v":9966.4649350856125},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R75,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R75,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0121",null,{"$f":"_xlfn.XLOOKUP($R75,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R75,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R75,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R75,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R75,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R75,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,176453.65345499813,259582.06848710901,267594.74675059691,275727.61518803716,283982.47665203892,290835.50298171921,295198.03552644496,null,78685.50310041105,115754.73363583659,119327.80570319999,122954.47385157383,126635.54202217328,129691.49362166099,131636.86602598592,null,255139.15655540919,375336.80212294561,386922.5524537969,398682.08903961099,410618.01867421222,420526.99660338019,426834.90155243088,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R76,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R76,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R76)","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R76)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R76)","v":37},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R76)","v":37},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R76)","v":37},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R76)","v":37},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R76)","v":37},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R76)","v":37},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R76,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R76,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0123",null,{"$f":"_xlfn.XLOOKUP($R76,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R76,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R76,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R76,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R76,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R76,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,1095.9078655891183,1095.9078655891183,1095.9078655891183,1095.9078655891183,1095.9078655891183,1095.9078655891183,null,0,488.69524697922799,488.69524697922799,488.69524697922799,488.69524697922799,488.69524697922799,488.69524697922799,null,0,1584.6031125683462,1584.6031125683462,1584.6031125683462,1584.6031125683462,1584.6031125683462,1584.6031125683462,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R77,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R77,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R77)","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R77)","v":17870},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R77)","v":24631},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R77)","v":25404.618034447823},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R77)","v":26191.961550151977},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R77)","v":27001.764944275583},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R77)","v":27653.101418439717},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R77)","v":28073.600253292811},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R77,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R77,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0125",null,{"$f":"_xlfn.XLOOKUP($R77,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R77,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R77,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R77,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R77,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R77,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,529293.87994804175,729548.82803582633,752462.72233077127,775783.15345998132,799768.82668162521,819060.84736220783,831515.65764833125,null,236026.59631131901,325325.7467120369,335543.67796641699,345942.89509789087,356638.76184642746,365241.60074124427,370795.54079402832,null,765320.47625936079,1054874.5747478632,1088006.4002971882,1121726.0485578722,1156407.5885280527,1184302.4481034521,1202311.1984423595,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R78,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R78,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R78)","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R78)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R78)","v":71},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R78)","v":71},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R78)","v":71},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R78)","v":71},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R78)","v":71},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R78)","v":71},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R78,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R78,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0127",null,{"$f":"_xlfn.XLOOKUP($R78,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R78,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R78,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R78,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R78,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R78,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,2102.9583366710108,2102.9583366710108,2102.9583366710108,2102.9583366710108,2102.9583366710108,2102.9583366710108,null,0,937.76655501419418,937.76655501419418,937.76655501419418,937.76655501419418,937.76655501419418,937.76655501419418,null,0,3040.724891685205,3040.724891685205,3040.724891685205,3040.724891685205,3040.724891685205,3040.724891685205,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R79,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R79,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R79)","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R79)","v":950},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R79)","v":1518},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R79)","v":1573.4325842696628},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R79)","v":1630.2865168539324},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R79)","v":1687.140449438202},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R79)","v":1735.4662921348311},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R79)","v":1765.3146067415726},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R79,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R79,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0129",null,{"$f":"_xlfn.XLOOKUP($R79,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R79,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R79,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R79,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R79,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R79,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,{"$f":"SUM(AA79:AB79)-AC79","v":0},null,28138.174927288172,44961.841620656262,46603.706623657752,48287.670729300306,49971.634834942859,51403.004324739028,52287.085480201364,null,12547.580665682881,20049.713105796433,20781.86555067102,21532.791135157779,22283.716719644537,22922.003466458278,23316.239398313824,null,40685.755592971051,65011.554726452698,67385.572174328772,69820.461864458077,72255.351554587396,74325.007791197306,75603.324878515181,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R80,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R80,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R80)","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R80)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R80)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R80)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R80)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R80)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R80)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R80)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R80,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R80,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0131",null,{"$f":"_xlfn.XLOOKUP($R80,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R80,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R80,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R80,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R80,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R80,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R81,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R81,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R81)","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R81)","v":8355.5173590982286},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R81)","v":9636},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R81)","v":9933.4402977715836},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R81)","v":10235.34220000974},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R81)","v":10541.772630781468},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R81)","v":10796.165247720179},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R81)","v":10958.107726435983},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R81,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R81,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0133",null,{"$f":"_xlfn.XLOOKUP($R81,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R81,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R81,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R81,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R81,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R81,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,210086.14255569864,242281.83398630327,249760.49534428702,257351.33662264049,265056.04052016925,271452.33667879173,275524.12172897364,null,93683.14850809105,108040.08659511573,111375.02594008448,114759.98937522776,118195.72726189818,121048.01040461469,122863.73056068394,null,303769.29106378969,350321.92058141902,361135.5212843715,372111.32599786826,383251.76778206741,392500.34708340641,398387.85228965757,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R82,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R82,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R82)","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R82)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R82)","v":39},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R82)","v":39},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R82)","v":39},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R82)","v":39},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R82)","v":39},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R82)","v":39},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R82,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R82,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0135",null,{"$f":"_xlfn.XLOOKUP($R82,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R82,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R82,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R82,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R82,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R82,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,980.59272783995721,980.59272783995721,980.59272783995721,980.59272783995721,980.59272783995721,980.59272783995721,null,0,437.27307775109108,437.27307775109108,437.27307775109108,437.27307775109108,437.27307775109108,437.27307775109108,null,0,1417.8658055910482,1417.8658055910482,1417.8658055910482,1417.8658055910482,1417.8658055910482,1417.8658055910482,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R83,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R83,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R83)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R83)","v":5536.9762265163708},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R83)","v":5837},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R83)","v":6017.174244301862},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R83)","v":6200.0511022682504},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R83)","v":6385.6711131041357},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R83)","v":6539.76925601315},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R83)","v":6637.8657948533473},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R83,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R83,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0137",null,{"$f":"_xlfn.XLOOKUP($R83,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R83,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R83,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R83,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R83,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R83,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,139218.42620370977,146762.04493338027,151292.23861816144,155890.38520821428,160557.50399711795,164432.0557486621,166898.53658489205,null,62081.298359062457,65445.203970079965,67465.341055653102,69515.780197509812,71596.975926494386,73324.744368175205,74424.615533697841,null,201299.72456277223,212207.24890346022,218757.57967381453,225406.16540572408,232154.47992361232,237756.80011683732,241323.1521185899,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R84,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R84,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R84)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R84)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R84)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R84)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R84)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R84)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R84)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R84)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R84,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R84,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0139",null,{"$f":"_xlfn.XLOOKUP($R84,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R84,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R84,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R84,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R84,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R84,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R85,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R85,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R85)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R85)","v":6.6737359098228657},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R85)","v":14},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R85)","v":14.432146551349334},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R85)","v":14.870775300968907},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R85)","v":15.315983481832774},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R85)","v":15.685586702789802},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R85)","v":15.920870503331649},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R85,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R85,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0141",null,{"$f":"_xlfn.XLOOKUP($R85,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R85,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R85,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R85,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R85,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R85,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,{"$f":"I85*$AA85","v":167.80043335119697},{"$f":"J85*$AA85","v":352.00764589126669},{"$f":"K85*$AA85","v":362.87328090701726},{"$f":"L85*$AA85","v":373.90190044800408},{"$f":"M85*$AA85","v":385.09594928210578},{"$f":"N85*$AA85","v":394.38903211945672},{"$f":"O85*$AA85","v":400.30486760124853},null,{"$f":"I85*$AB85","v":74.826795932980062},{"$f":"J85*$AB85","v":156.96982278244295},{"$f":"K85*$AB85","v":161.81510618111071},{"$f":"L85*$AB85","v":166.7330688307585},{"$f":"M85*$AB85","v":171.72480092015101},{"$f":"N85*$AB85","v":175.86884035539705},{"$f":"O85*$AB85","v":178.506872960728},null,242.62722928417702,508.97746867370961,524.68838708812791,540.63496927876258,556.82075020225682,570.2578724748538,578.81174056197653,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R86,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R86,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R86)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R86)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R86)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R86)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R86)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R86)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R86)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R86)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R86,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R86,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0143",null,{"$f":"_xlfn.XLOOKUP($R86,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R86,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R86,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R86,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R86,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R86,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R87,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R87,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R87)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R87)","v":200.21207729468597},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R87)","v":225},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R87)","v":231.94521243240001},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R87)","v":238.99460305128599},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R87)","v":246.14973452945526},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R87)","v":252.08978629483613},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R87)","v":255.87113308925868},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R87,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R87,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0145",null,{"$f":"_xlfn.XLOOKUP($R87,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R87,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R87,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R87,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R87,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R87,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,5034.0130005359097,5657.2657375382141,5831.8920145770635,6009.137685771494,6189.0420420338414,6338.3951590626975,6433.4710864486387,null,2244.8038779894018,2522.729294717833,2600.599920767851,2679.6386062086185,2759.8628719309977,2826.4635057117389,2868.8604582974149,null,7278.816878525311,8179.9950322560471,8432.491935344915,8688.7762919801135,8948.9049139648396,9164.858664774436,9302.3315447460536,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R88,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R88,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R88)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R88)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R88)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R88)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R88)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R88)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R88)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R88)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R88,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R88,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0147",null,{"$f":"_xlfn.XLOOKUP($R88,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R88,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R88,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R88,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R88,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R88,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R89,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R89,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R89)","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R89)","v":1853.0740042941491},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R89)","v":1876},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R89)","v":1933.9076378808106},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R89)","v":1992.6838903298335},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R89)","v":2052.3417865655915},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R89)","v":2101.8686181738335},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R89)","v":2133.396647446441},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R89,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R89,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0149",null,{"$f":"_xlfn.XLOOKUP($R89,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R89,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R89,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R89,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R89,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R89,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,54886.442616883287,55565.490698518537,57280.664639904127,59021.5661904105,60788.581264174463,62255.523002476635,63189.355847513783,null,24475.363735116651,24778.169819811668,25543.012722410218,26319.32826854775,27107.288547877342,27761.437931793247,28177.859500770148,null,79361.806351999941,80343.660518330202,82823.677362314338,85340.894458958253,87895.869812051809,90016.960934269882,91367.215348283935,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R90,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R90,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R90)","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R90)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R90)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R90)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R90)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R90)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R90)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R90)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R90,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R90,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0151",null,{"$f":"_xlfn.XLOOKUP($R90,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R90,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R90,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R90,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R90,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R90,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R91,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R91,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R91)","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R91)","v":10.0106038647343},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R91)","v":10},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R91)","v":10.308676108106667},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R91)","v":10.621982357834932},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R91)","v":10.939988201309124},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R91)","v":11.203990501992717},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R91)","v":11.372050359522607},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R91,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R91,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0153",null,{"$f":"_xlfn.XLOOKUP($R91,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R91,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R91,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R91,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R91,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R91,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,296.50539228808503,296.19131502408601,305.33403326174908,314.61389227297707,324.03294916937347,331.85246803025927,336.83025505071311,null,132.21985211047414,132.07979648087243,136.15678423459605,140.29492680462553,144.49514151320545,147.98207852768257,150.20180970559781,null,428.7252443985592,428.27111150495841,441.49081749634513,454.90881907760263,468.52809068257892,479.83454655794185,487.03206475631089,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R92,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R92,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R92)","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R92)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R92)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R92)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R92)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R92)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R92)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R92)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R92,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R92,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0155",null,{"$f":"_xlfn.XLOOKUP($R92,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R92,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R92,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R92,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R92,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R92,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R93,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R93,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R93)","v":"LED 17W Luminaire GE Evolve 3000K P4/P5"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R93)","v":12440.956025228126},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R93)","v":14266},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R93)","v":14706.357335824971},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R93)","v":15153.320031687315},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R93)","v":15606.987167987594},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R93)","v":15983.612850142807},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R93)","v":16223.367042894948},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R93,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R93,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0157",null,{"$f":"_xlfn.XLOOKUP($R93,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R93,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R93,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R93,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R93,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R93,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,312807.97450552305,358695.79116320075,369767.8732442506,381006.03655651619,392412.77231846569,401882.42372972635,407910.66008567222,null,139489.61875173033,159952.24941530937,164889.59319855183,169900.99713854291,174987.57213763383,179210.34832214957,181898.50354698181,null,452297.59325725341,518648.04057851015,534657.46644280246,550907.03369505913,567400.34445609956,581092.77205187595,589809.163632654,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R94,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R94,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R94)","v":"Bourke Hill 17W LED Aeroscreen luminaire Top Entry "},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R94)","v":162.39424047235642},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R94)","v":1501},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R94)","v":1547.3322838268107},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R94)","v":1594.3595519110233},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R94)","v":1642.0922290164992},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R94)","v":1681.7189743491067},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R94)","v":1706.9447589643435},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R94,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R94,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0159",null,{"$f":"_xlfn.XLOOKUP($R94,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R94,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R94,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R94,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R94,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R94,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,4083.1438782124601,37740.248320199375,38905.199617245205,40087.625183746721,41287.787133745762,42284.138372236041,42918.400447819586,null,1820.785367702515,16829.407428317634,17348.891026989084,17876.166879640605,18411.3518700819,18855.652098103641,19138.486879575197,null,5903.9292459149747,54569.655748517005,56254.090644234289,57963.792063387329,59699.139003827659,61139.790470339678,62056.887327394783,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R95,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R95,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R95)","v":"Bourke Hill 34W LED Aeroscreen luminaire Top Entry"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R95)","v":352.59571390230809},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R95)","v":455},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R95)","v":469.04476291885334},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R95)","v":483.30019728148943},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R95)","v":497.76946315956508},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R95)","v":509.78156784066852},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R95)","v":517.42829135827856},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R95,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R95,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0163",null,{"$f":"_xlfn.XLOOKUP($R95,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R95,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R95,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R95,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R95,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R95,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,8865.456228721574,11440.248491466167,11793.381629478061,12151.811764560132,12515.618351668436,12817.643543882341,13009.908197040577,null,3953.349051792447,5101.5192404293957,5258.9909508860983,5418.8247369996507,5581.0560299049066,5715.7373115504042,5801.4733712236603,null,12818.805280514021,16541.767731895561,17052.372580364157,17570.636501559784,18096.674381573343,18533.380855432744,18811.381568264238,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R96,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R96,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R96)","v":"Bourke Hill 17W LED Aeroscreen luminaire Side Entry"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R96)","v":7.7860252281266771},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R96)","v":9},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R96)","v":9.2778084972960002},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R96)","v":9.5597841220514379},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R96)","v":9.8459893811782102},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R96)","v":10.083591451793444},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R96)","v":10.234845323570344},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R96,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R96,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0167",null,{"$f":"_xlfn.XLOOKUP($R96,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R96,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R96,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R96,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R96,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R96,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,195.76717224306316,226.29062950152857,233.27568058308253,240.36550743085974,247.56168168135366,253.53580636250788,257.33884345794547,null,87.297928588476751,100.90917178871332,104.02399683071403,107.18554424834473,110.39451487723991,113.05854022846954,114.75441833189656,null,283.06510083153989,327.19980129024191,337.29967741379653,347.55105167920448,357.95619655859355,366.59434659097741,372.09326178984202,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R97,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R97,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R97)","v":"Bourke Hill 34W LED Aeroscreen luminaire Side Entry"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R97)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R97)","v":1},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R97)","v":1},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R97)","v":1},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R97)","v":1},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R97)","v":1},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R97)","v":1},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R97,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R97,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0171",null,{"$f":"_xlfn.XLOOKUP($R97,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R97,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R97,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R97,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R97,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R97,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,25.14340327794762,25.14340327794762,25.14340327794762,25.14340327794762,25.14340327794762,25.14340327794762,null,0,11.212130198745925,11.212130198745925,11.212130198745925,11.212130198745925,11.212130198745925,11.212130198745925,null,0,36.355533476693545,36.355533476693545,36.355533476693545,36.355533476693545,36.355533476693545,36.355533476693545,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R98,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R98,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R98)","v":"Parkville 80W LED Aeroscreen luminaire Top Entry"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R98)","v":42.266994095544817},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R98)","v":99},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R98)","v":102.05589347025601},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R98)","v":105.15762534256584},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R98)","v":108.30588319296032},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R98)","v":110.91950596972789},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R98)","v":112.5832985592738},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R98,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R98,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0175",null,{"$f":"_xlfn.XLOOKUP($R98,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R98,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R98,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R98,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R98,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R98,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,1251.9116563274699,2932.2940187384515,3022.806929291316,3114.6775335024731,3207.9261967767975,3285.3394334995664,3334.6195250020596,null,558.26159779977957,1307.5899851606371,1347.9521639225011,1388.9197753657927,1430.501900980734,1465.0225774240573,1486.9979160854182,null,1810.1732541272495,4239.8840038990884,4370.7590932138173,4503.5973088682658,4638.4280977575318,4750.3620109236235,4821.6174410874773,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R99,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R99,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R99)","v":"Parkville 100W LED Aeroscreen luminaire Top Entry"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R99)","v":23.358075684380029},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R99)","v":14},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R99)","v":14.432146551349334},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R99)","v":14.870775300968905},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R99)","v":15.31598348183277},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R99)","v":15.6855867027898},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R99)","v":15.920870503331647},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R99,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R99,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0179",null,{"$f":"_xlfn.XLOOKUP($R99,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R99,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R99,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R99,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R99,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R99,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,691.84591533886487,414.66784103372044,427.46764656644871,440.45944918216787,453.64612883712283,464.59345524236289,471.5623570709983,null,308.51298825777292,184.91171507322139,190.61949792843447,196.41289752647575,202.29319811848762,207.17490993875555,210.28253358783689,null,1000.3589035966378,599.57955610694182,618.0871444948832,636.87234670864359,655.93932695561045,671.7683651811185,681.8448906588352,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R100,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R100,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R100)","v":"Parkville 155W LED Aeroscreen luminaire Top Entry"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R100)","v":143.48532206119162},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R100)","v":260},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R100)","v":268.02557881077331},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R100)","v":276.17154130370824},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R100)","v":284.43969323403718},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R100)","v":291.30375305181059},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R100)","v":295.67330934758775},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R100,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R100,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0183",null,{"$f":"_xlfn.XLOOKUP($R100,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R100,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R100,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R100,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R100,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R100,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,4249.9106227958846,7700.974190626237,7938.6848648054756,8179.9611990974036,8424.8566784037102,8628.1641687867395,8757.5866313185397,null,1895.1512135834623,3434.0747085026828,3540.0763900994971,3647.6680969202639,3756.8736793433418,3847.5340417197463,3905.2470523455422,null,6145.0618363793474,11135.04889912892,11478.761254904974,11827.629296017667,12181.730357747052,12475.698210506485,12662.833683664081,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R101,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R101,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R101)","v":"Parkville 80W LED Aeroscreen luminaire Side Entry"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R101)","v":4.4491572732152438},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R101)","v":4},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R101)","v":4.1234704432426659},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R101)","v":4.2487929431339726},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R101)","v":4.3759952805236493},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R101)","v":4.4815962007970871},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R101)","v":4.548820143809043},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R101,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R101,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0187",null,{"$f":"_xlfn.XLOOKUP($R101,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R101,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R101,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R101,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R101,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R101,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,131.78017435025998,118.47652600963441,122.13361330469961,125.84555690919082,129.61317966774939,132.7409872121037,134.73210202028525,null,58.76437871576627,52.83191859234897,54.46271369383841,56.117970721850206,57.798056605282184,59.19283141107303,60.08072388223912,null,190.54455306602625,171.30844460198338,176.59632699853802,181.96352763104102,187.41123627303159,191.93381862317673,194.81282590252437,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R102,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R102,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R102)","v":"Parkville 100W LED Aeroscreen luminaire Side Entry"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R102)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R102)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R102)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R102)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R102)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R102)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R102)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R102,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R102,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0191",null,{"$f":"_xlfn.XLOOKUP($R102,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R102,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R102,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R102,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R102,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R102,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R103,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R103,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R103)","v":"Parkville 155W LED Aeroscreen luminaire Side Entry"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R103)","v":1.1122893183038109},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R103)","v":3},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R103)","v":3.0926028324319996},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R103)","v":3.1865947073504794},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R103)","v":3.2819964603927363},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R103)","v":3.3611971505978144},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R103)","v":3.411615107856782},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R103,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R103,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0195",null,{"$f":"_xlfn.XLOOKUP($R103,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R103,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R103,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R103,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R103,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R103,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,32.945043587564996,88.857394507225806,91.600209978524717,94.384167681893103,97.209884750812023,99.555740409077757,101.04907651521394,null,14.691094678941568,39.623938944261724,40.847035270378811,42.088478041387653,43.348542453961628,44.394623558304765,45.060542911679342,null,47.636138266506563,128.48133345148753,132.44724524890353,136.47264572328075,140.55842720477364,143.95036396738251,146.10961942689329,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R104,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R104,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R104)","v":"Kensington 17W LED 3000k"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R104)","v":88.983145464304883},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R104)","v":414},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R104)","v":426.779190875616},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R104)","v":439.75006961436623},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R104)","v":452.91551153419772},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R104)","v":463.84520678249845},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R104)","v":470.80288488423594},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R104,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R104,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0199",null,{"$f":"_xlfn.XLOOKUP($R104,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R104,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R104,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R104,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R104,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R104,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,2237.3391113492935,10409.368957070315,10730.681306821796,11056.81334181955,11387.83735734227,11662.647092675363,11837.586799065493,null,997.6906124397342,4641.8219022808125,4785.1038542128454,4930.5350354238581,5078.1476843530363,5200.6928505095993,5278.7032432672431,null,3235.0297237890277,15051.190859351129,15515.785161034641,15987.348377243408,16465.985041695305,16863.339943184961,17116.290042332737,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R105,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R105,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R105)","v":"Kensington 34W LED 3000k"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R105)","v":36.705547504025766},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R105)","v":152},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R105)","v":156.69187684322134},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R105)","v":161.45413183909099},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R105)","v":166.28782065989867},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R105)","v":170.3006556302893},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R105)","v":172.85516546474364},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R105,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R105,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0203",null,{"$f":"_xlfn.XLOOKUP($R105,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R105,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R105,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R105,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R105,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R105,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,922.90238343158353,3821.7972982480383,3939.7670498476159,4059.5063477211875,4181.0417350628622,4281.9380630112446,4346.1671339564136,null,411.54737763139042,1704.2437902093807,1756.8497242520591,1810.244747305378,1864.4406957044964,1909.4331238585969,1938.0746207164757,null,1334.4497610629739,5526.0410884574194,5696.6167740996752,5869.751095026566,6045.4824307673589,6191.371186869841,6284.2417546728893,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R106,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R106,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R106)","v":"LED210-Emilio Catenary 71W"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R106)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R106)","v":4},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R106)","v":4},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R106)","v":4},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R106)","v":4},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R106)","v":4},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R106)","v":4},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R106,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R106,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0210",null,{"$f":"_xlfn.XLOOKUP($R106,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R106,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R106,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R106,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R106,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R106,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,118.47652600963441,118.47652600963441,118.47652600963441,118.47652600963441,118.47652600963441,118.47652600963441,null,0,52.83191859234897,52.83191859234897,52.83191859234897,52.83191859234897,52.83191859234897,52.83191859234897,null,0,171.30844460198338,171.30844460198338,171.30844460198338,171.30844460198338,171.30844460198338,171.30844460198338,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R107,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R107,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R107)","v":"LED214-GE Area Lighter Flood Light 150W"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R107)","v":216},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R107)","v":381},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R107)","v":564.64748201438852},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R107)","v":564.64748201438852},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R107)","v":565.56115107913672},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R107)","v":565.56115107913672},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R107)","v":566.47482014388493},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R107,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R107,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0214",null,{"$f":"_xlfn.XLOOKUP($R107,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R107,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R107,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R107,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R107,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R107,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,{"$f":"SUM(AA107:AB107)-AC107","v":0},null,6397.7324045202586,11284.889102417677,16724.368022288068,16724.368022288068,16751.430106466531,16751.430106466531,16778.492190644989,null,2852.9236039868442,5032.240245921239,7457.8524507897509,7457.8524507897509,7469.9201732020319,7469.9201732020319,7481.9878956143129,null,9250.6560085071033,{"$f":"SUM(AG107,AO107)","v":16317.129348338916},{"$f":"SUM(AH107,AP107)","v":24182.220473077818},{"$f":"SUM(AI107,AQ107)","v":24182.220473077818},{"$f":"SUM(AJ107,AR107)","v":24221.350279668564},{"$f":"SUM(AK107,AS107)","v":24221.350279668564},{"$f":"SUM(AL107,AT107)","v":24260.480086259304},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R108,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R108,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R108)","v":"LED218-GE Area Lighter Flood Light 240W"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R108)","v":200},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R108)","v":225},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R108)","v":337.5},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R108)","v":337.5},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R108)","v":337.5},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R108)","v":337.5},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R108)","v":337.5},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R108,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R108,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0218",null,{"$f":"_xlfn.XLOOKUP($R108,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R108,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R108,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R108,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R108,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R108,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},{"$f":"SUM(AA108:AB108)","v":42.827111150495845},0,null,5923.8263004817209,6664.3045880419359,9996.4568820629029,9996.4568820629029,9996.4568820629029,9996.4568820629029,9996.4568820629029,null,2641.5959296174483,2971.7954208196297,4457.6931312294446,4457.6931312294446,4457.6931312294446,4457.6931312294446,4457.6931312294446,null,{"$f":"SUM(AF108,AN108)","v":8565.4222300991696},9636.1000088615656,14454.150013292347,14454.150013292347,14454.150013292347,14454.150013292347,14454.150013292347,{"$f":"SUM(AF108:AL108,AN108:AT108)-SUM(AV108:BB108)","v":0}]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R109,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R109,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R109)","v":"LED222-Sirkel Catenary 100W"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R109)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R109)","v":6},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R109)","v":6},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R109)","v":6},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R109)","v":6},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R109)","v":6},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R109)","v":6},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R109,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R109,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0222",null,{"$f":"_xlfn.XLOOKUP($R109,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R109,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R109,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R109,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R109,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R109,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},{"$f":"SUM(AA109:AB109)","v":42.827111150495845},{"$f":"SUM(AA109:AB109)-AC109","v":0},null,{"$f":"I109*$AA109","v":0},{"$f":"J109*$AA109","v":177.71478901445161},{"$f":"K109*$AA109","v":177.71478901445161},{"$f":"L109*$AA109","v":177.71478901445161},{"$f":"M109*$AA109","v":177.71478901445161},{"$f":"N109*$AA109","v":177.71478901445161},{"$f":"O109*$AA109","v":177.71478901445161},null,{"$f":"I109*$AB109","v":0},{"$f":"J109*$AB109","v":79.247877888523448},{"$f":"K109*$AB109","v":79.247877888523448},{"$f":"L109*$AB109","v":79.247877888523448},{"$f":"M109*$AB109","v":79.247877888523448},{"$f":"N109*$AB109","v":79.247877888523448},{"$f":"O109*$AB109","v":79.247877888523448},null,{"$f":"SUM(AF109,AN109)","v":0},{"$f":"SUM(AG109,AO109)","v":256.96266690297506},{"$f":"SUM(AH109,AP109)","v":256.96266690297506},{"$f":"SUM(AI109,AQ109)","v":256.96266690297506},{"$f":"SUM(AJ109,AR109)","v":256.96266690297506},{"$f":"SUM(AK109,AS109)","v":256.96266690297506},{"$f":"SUM(AL109,AT109)","v":256.96266690297506},{"$f":"SUM(AF109:AL109,AN109:AT109)-SUM(AV109:BB109)","v":0}]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R110,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R110,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R110)","v":"LED 76W Luminaire, IGNIS 1 036 RMS5 4000K, 675mA"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R110)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R110)","v":377},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R110)","v":377},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R110)","v":377},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R110)","v":377},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R110)","v":377},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R110)","v":377},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R110,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R110,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0223",null,{"$f":"_xlfn.XLOOKUP($R110,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R110,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R110,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R110,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R110,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R110,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},{"$f":"SUM(AA110:AB110)","v":42.827111150495845},{"$f":"SUM(AA110:AB110)-AC110","v":0},null,{"$f":"I110*$AA110","v":0},{"$f":"J110*$AA110","v":11166.412576408044},{"$f":"K110*$AA110","v":11166.412576408044},{"$f":"L110*$AA110","v":11166.412576408044},{"$f":"M110*$AA110","v":11166.412576408044},{"$f":"N110*$AA110","v":11166.412576408044},{"$f":"O110*$AA110","v":11166.412576408044},null,{"$f":"I110*$AB110","v":0},{"$f":"J110*$AB110","v":4979.4083273288907},{"$f":"K110*$AB110","v":4979.4083273288907},{"$f":"L110*$AB110","v":4979.4083273288907},{"$f":"M110*$AB110","v":4979.4083273288907},{"$f":"N110*$AB110","v":4979.4083273288907},{"$f":"O110*$AB110","v":4979.4083273288907},null,{"$f":"SUM(AF110,AN110)","v":0},{"$f":"SUM(AG110,AO110)","v":16145.820903736934},{"$f":"SUM(AH110,AP110)","v":16145.820903736934},{"$f":"SUM(AI110,AQ110)","v":16145.820903736934},{"$f":"SUM(AJ110,AR110)","v":16145.820903736934},{"$f":"SUM(AK110,AS110)","v":16145.820903736934},{"$f":"SUM(AL110,AT110)","v":16145.820903736934},{"$f":"SUM(AF110:AL110,AN110:AT110)-SUM(AV110:BB110)","v":0}]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R111,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R111,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R111)","v":"LED0240-GE EVOLVE CAT V LEOPARD 204W"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R111)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R111)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R111)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R111)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R111)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R111)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R111)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R111,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R111,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0240",null,{"$f":"_xlfn.XLOOKUP($R111,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R111,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R111,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R111,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R111,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R111,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R112,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R112,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R112)","v":"LED0241-GE EVOLVE CAT V LEOPARD 204W - Zhaga"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R112)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R112)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R112)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R112)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R112)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R112)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R112)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R112,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R112,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0241",null,{"$f":"_xlfn.XLOOKUP($R112,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R112,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R112,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R112,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R112,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R112,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R113,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R113,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R113)","v":"LED0244-GE EVOLVE CAT V LEOPARD 122W"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R113)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R113)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R113)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R113)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R113)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R113)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R113)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R113,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R113,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0244",null,{"$f":"_xlfn.XLOOKUP($R113,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R113,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R113,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R113,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R113,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R113,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R114,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R114,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R114)","v":"LED0245-GE EVOLVE CAT V LEOPARD 122W - Zhaga"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R114)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R114)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R114)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R114)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R114)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R114)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R114)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R114,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R114,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0245",null,{"$f":"_xlfn.XLOOKUP($R114,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R114,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R114,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R114,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R114,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R114,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R115,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R115,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R115)","v":"LED0249-StreetLED3 13.7W 3K DALI"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R115)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R115)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R115)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R115)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R115)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R115)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R115)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R115,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R115,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0249",null,{"$f":"_xlfn.XLOOKUP($R115,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R115,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R115,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R115,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R115,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R115,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R116,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R116,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R116)","v":"LED0250-StreetLED3 13.7W 3K SR + Zhaga"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R116)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R116)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R116)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R116)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R116)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R116)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R116)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R116,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R116,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0250",null,{"$f":"_xlfn.XLOOKUP($R116,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R116,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R116,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R116,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R116,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R116,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R117,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R117,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R117)","v":"LED0253-StreetLED3 24W 3K DALI Aeroscreen"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R117)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R117)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R117)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R117)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R117)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R117)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R117)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R117,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R117,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0253",null,{"$f":"_xlfn.XLOOKUP($R117,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R117,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R117,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R117,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R117,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R117,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R118,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R118,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R118)","v":"LED0254-StreetLED2 24W 3K SR Aeroscreen + Zhaga"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R118)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R118)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R118)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R118)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R118)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R118)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R118)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R118,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R118,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0254",null,{"$f":"_xlfn.XLOOKUP($R118,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R118,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R118,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R118,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R118,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R118,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R119,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R119,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R119)","v":"LED0257- 14W Bourke Hill Mk2 3K TOP ENTRY "},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R119)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R119)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R119)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R119)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R119)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R119)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R119)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R119,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R119,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0257",null,{"$f":"_xlfn.XLOOKUP($R119,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R119,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R119,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R119,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R119,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R119,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R120,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R120,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R120)","v":"LED0258- 14W Bourke Hill Mk2 3K SIDE ENTRY "},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R120)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R120)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R120)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R120)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R120)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R120)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R120)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R120,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R120,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0258",null,{"$f":"_xlfn.XLOOKUP($R120,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R120,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R120,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R120,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R120,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R120,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R121,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R121,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R121)","v":"LED0260- 16W Kensington 3000k "},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R121)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R121)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R121)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R121)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R121)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R121)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R121)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R121,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R121,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0260",null,{"$f":"_xlfn.XLOOKUP($R121,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R121,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R121,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R121,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R121,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R121,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R122,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R122,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R122)","v":"LED0262- 24W Bourke Hill Mk2 3K TOP ENTRY "},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R122)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R122)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R122)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R122)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R122)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R122)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R122)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R122,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R122,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0262",null,{"$f":"_xlfn.XLOOKUP($R122,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R122,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R122,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R122,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R122,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R122,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R123,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R123,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R123)","v":"LED0264- 24W Bourke Hill Mk2 3K SIDE ENTRY "},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R123)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R123)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R123)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R123)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R123)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R123)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R123)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R123,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R123,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0264",null,{"$f":"_xlfn.XLOOKUP($R123,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R123,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R123,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R123,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R123,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R123,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R124,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R124,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R124)","v":"LED0266- 30W Kensington 3000k "},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R124)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R124)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R124)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R124)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R124)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R124)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R124)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R124,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R124,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0266",null,{"$f":"_xlfn.XLOOKUP($R124,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R124,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R124,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R124,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R124,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R124,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R125,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R125,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R125)","v":"LED0268- 80W Parkville Mk2 4K TOP ENTRY "},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R125)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R125)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R125)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R125)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R125)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R125)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R125)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R125,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R125,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0268",null,{"$f":"_xlfn.XLOOKUP($R125,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R125,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R125,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R125,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R125,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R125,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R126,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R126,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R126)","v":"LED0270- 80W Parkville Mk2 4K SIDE ENTRY "},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R126)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R126)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R126)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R126)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R126)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R126)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R126)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R126,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R126,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0270",null,{"$f":"_xlfn.XLOOKUP($R126,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R126,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R126,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R126,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R126,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R126,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R127,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R127,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R127)","v":"LED0272- 100W Parkville Mk2 4K TOP ENTRY "},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R127)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R127)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R127)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R127)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R127)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R127)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R127)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R127,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R127,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0272",null,{"$f":"_xlfn.XLOOKUP($R127,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R127,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R127,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R127,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R127,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R127,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R128,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R128,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R128)","v":"LED0274- 100W Parkville Mk2 4K SIDE ENTRY "},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R128)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R128)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R128)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R128)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R128)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R128)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R128)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R128,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R128,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0274",null,{"$f":"_xlfn.XLOOKUP($R128,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R128,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R128,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R128,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R128,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R128,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R129,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R129,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R129)","v":"LED0276- 150W Parkville Mk2 4K TOP ENTRY "},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R129)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R129)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R129)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R129)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R129)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R129)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R129)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R129,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R129,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0276",null,{"$f":"_xlfn.XLOOKUP($R129,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R129,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R129,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R129,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R129,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R129,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R130,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R130,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R130)","v":"LED0278- 150W Parkville Mk2 4K SIDE ENTRY "},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R130)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R130)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R130)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R130)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R130)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R130)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R130)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R130,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R130,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0278",null,{"$f":"_xlfn.XLOOKUP($R130,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R130,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R130,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R130,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R130,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R130,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R131,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R131,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R131)","v":"LED0280- 14W Avenue Mk2 3K TOP ENTRY "},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R131)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R131)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R131)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R131)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R131)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R131)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R131)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R131,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R131,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0280",null,{"$f":"_xlfn.XLOOKUP($R131,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R131,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R131,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R131,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R131,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R131,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R132,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R132,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R132)","v":"LED0282- 14W Avenue Mk2 3K SIDE ENTRY "},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R132)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R132)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R132)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R132)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R132)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R132)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R132)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R132,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R132,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0282",null,{"$f":"_xlfn.XLOOKUP($R132,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R132,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R132,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R132,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R132,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R132,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R133,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R133,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R133)","v":"LED0284- 17W B2001 Mk2 3K "},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R133)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R133)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R133)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R133)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R133)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R133)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R133)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R133,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R133,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0284",null,{"$f":"_xlfn.XLOOKUP($R133,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R133,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R133,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R133,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R133,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R133,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R134,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R134,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R134)","v":"LED0286- 24W Avenue Mk2 3K TOP ENTRY "},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R134)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R134)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R134)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R134)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R134)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R134)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R134)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R134,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R134,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0286",null,{"$f":"_xlfn.XLOOKUP($R134,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R134,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R134,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R134,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R134,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R134,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R135,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R135,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R135)","v":"LED0288- 24W Avenue Mk2 3K SIDE ENTRY "},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R135)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R135)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R135)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R135)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R135)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R135)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R135)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R135,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R135,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0288",null,{"$f":"_xlfn.XLOOKUP($R135,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R135,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R135,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R135,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R135,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R135,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R136,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R136,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R136)","v":"LED0290- 28W B2001 Mk2 3K "},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R136)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R136)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R136)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R136)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R136)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R136)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R136)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R136,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($R136,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"LED0290",null,{"$f":"_xlfn.XLOOKUP($R136,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R136,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":0.31508730677166896},{"$f":"_xlfn.XLOOKUP($R136,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R136,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R136,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":25.14340327794762},{"$f":"_xlfn.XLOOKUP($R136,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":11.212130198745925},36.355533476693545,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($R137,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($R137,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,R137)","v":"LED0292-GE  Area Lighter Flood Light 500W"},null,0,0,0,{"$f":"SUMIFS('I_Number of assets'!L$8:L$119,'I_Number of assets'!$F$8:$F$119,$R137)","v":0},{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,$R137)","v":0},{"$f":"SUMIFS('I_Number of assets'!N$8:N$119,'I_Number of assets'!$F$8:$F$119,$R137)","v":0},{"$f":"SUMIFS('I_Number of assets'!O$8:O$119,'I_Number of assets'!$F$8:$F$119,$R137)","v":0},{"$f":"SUMIFS('I_Number of assets'!P$8:P$119,'I_Number of assets'!$F$8:$F$119,$R137)","v":0},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$119,'I_Number of assets'!$F$8:$F$119,$R137)","v":0},{"$f":"SUMIFS('I_Number of assets'!R$8:R$119,'I_Number of assets'!$F$8:$F$119,$R137)","v":0},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(R137,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($R137,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"LED0292",null,{"$f":"_xlfn.XLOOKUP($R137,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!Y$10:Y$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R137,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!V$10:V$142,0)*'I_Global Inputs'!$F$63","v":4.0691967341139916},{"$f":"_xlfn.XLOOKUP($R137,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!P$10:P$142,0)*'I_Global Inputs'!$F$63","v":0},{"$f":"_xlfn.XLOOKUP($R137,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!U$10:U$142,0)*'I_Global Inputs'!$F$63","v":7.3802760885831384},null,null,null,{"$f":"_xlfn.XLOOKUP($R137,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AU$10:AU$142,0)","v":29.619131502408603},{"$f":"_xlfn.XLOOKUP($R137,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!AV$10:AV$142,0)","v":13.207979648087242},42.827111150495845,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,{"$f":"SUM(I8:I137)","v":383796.01153784216},{"$f":"SUM(J8:J137)","v":326030},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF8:AF137)","v":6292247.678717223},5408878.9108346533,5809082.1248286208,5857309.396126993,5908080.1526604313,5972453.7130774297,6059452.735180567,null,{"$f":"SUM(AN8:AN137)","v":2805885.0839182441},2411966.8251401256,2590428.3679811661,2611934.2253605374,2634574.2922698963,2663280.220929333,2702075.4608656652,null,{"$f":"SUM(AV8:AV137)","v":9098132.7626354676},7820845.7359747812,8399510.4928097874,8469243.6214875299,8542654.4449303281,8635733.9340067618,8761528.196046235]
[null,"Luminaire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AF$8:AF$137,$B$8:$B$137,$B140)","v":5034270.857891866},{"$f":"SUMIFS(AG$8:AG$137,$B$8:$B$137,$B140)","v":4607189.1694119126},4644890.0112423794,4675832.4835833339,4709059.1691749934,4755625.4975860864,4824550.1792032309,null,{"$f":"SUMIFS(AN$8:AN$137,$B$8:$B$137,$B140)","v":2244918.8636266175},{"$f":"SUMIFS(AO$8:AO$137,$B$8:$B$137,$B140)","v":2054471.4749496316},2071283.3099479706,2085081.4034169691,2099898.0899573006,2120663.2875421741,2151398.6854378246,null,{"$f":"SUMIFS(AV$8:AV$137,$B$8:$B$137,$B140)","v":7279189.7215184849},{"$f":"SUMIFS(AW$8:AW$137,$B$8:$B$137,$B140)","v":6661660.6443615444},6716173.3211903516,6760913.8870003056,6808957.2591322949,6876288.7851282591,6975948.8646410508]
[null,"Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AF$8:AF$137,$B$8:$B$137,$B141)","v":917609.31975662324},801689.74142274063,813537.0047977051,825561.97712329426,837767.32403376698,850155.7511478971,862730.00466873904,null,409187.05598289031,357495.35019049479,362778.36848322692,368140.63205034996,373583.32957097981,379107.6675544192,384714.87060761021,null,{"$f":"SUMIFS(AV$8:AV$137,$B$8:$B$137,$B141)","v":1326796.3757395134},1159185.0916132357,1176315.373280932,1193702.6091736443,1211350.6536047468,1229263.4187023165,1247444.8752763493]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct opex Jun 24 $",{"$f":"AF139/(1+CPIFY25)^0.5","v":6196928.3754391009},5326941.4863050468,5721082.1462681871,5768578.8376317108,5818580.4837634657,5881978.8691330431,5967659.9701058986,null,null,null,null,null,null,null,null,"Total opex Jun 24 $",{"$f":"AV139/(1+CPIFY25)^0.5","v":8960307.9788146466},7702370.1761012767,8272268.9204921629,8340945.6836896576,8413244.4293979276,8504913.8862408455,8628802.5301250555]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K7","v":"FY25"},{"$f":"L7","v":"FY26"},"FY27","FY28","FY29"]
[null,"Support",null,null,null,null,null,null,{"$f":"I61","v":87867.534999999989},{"$f":"J61","v":88673},{"$f":"SUMIFS(K$8:K$137,$B$8:$B$137,$B145)","v":159844.47999999998},{"$f":"SUMIFS(L$8:L$137,$B$8:$B$137,$B145)","v":162235.29219999997},164661.96658299991,167125.04108174494,169625.06169797108]
[null,"Cat P","P",null,null,null,null,null,{"$f":"I139-I145","v":295928.47653784219},{"$f":"J139-J145","v":237357},{"$f":"SUMIFS(K$8:K$137,$P$8:$P$137,$C146)","v":128847.97799659453},{"$f":"SUMIFS(L$8:L$137,$P$8:$P$137,$C146)","v":131846.76578145268},134902.56716087935,137580.26586795418,139564.66327387598]
[null,"Cat V","V",null,null,null,null,null,{"$f":"SUM(I65:I137,I8:I57)","v":166718.09153784218},{"$f":"SUM(J65:J137,J8:J57)","v":168541},{"$f":"SUMIFS(K$8:K$137,$P$8:$P$137,$C147)","v":43072.89682350347},43233.730118950552,43423.28462960531,43768.649653871194,44411.145784279033]
[]
[null,"Total opex",null,null,null,null,null,null,null,null,{"$f":"AX139","v":8399510.4928097874},{"$f":"AY139","v":8469243.6214875299},{"$f":"AZ139","v":8542654.4449303281},{"$f":"BA139","v":8635733.9340067618},{"$f":"BB139","v":8761528.196046235}]
[null,"Lamp opex",null,null,null,null,null,null,null,null,{"$f":"AX140","v":6716173.3211903516},{"$f":"AY140","v":6760913.8870003056},6808957.2591322949,6876288.7851282591,6975948.8646410508]
[]
[null,"Cost per asset (light and support)",null,null,null,null,null,null,null,null,{"$f":"K149/SUM(K145:K147)","v":25.317623949506359},{"$f":"L149/SUM(L145:L147)","v":25.107759317113938},24.90658264611632,24.781576270937556,24.778016460510777]
[null,"Cost per light",null,null,null,null,null,null,null,null,{"$f":"K150/SUM(K146:K147)","v":39.065490611412443},{"$f":"L150/SUM(L146:L147)","v":38.616031170292878},{"$f":"M150/SUM(M146:M147)","v":38.182670604215872},{"$f":"N150/SUM(N146:N147)","v":37.917451920470384},{"$f":"O150/SUM(O146:O147)","v":37.917750710561862}]

{"sheet":"O_CAPEX Tariff Summary","index":7,"n_rows":187,"n_cols":102,"rows_kept":187,"cut":false,"hidden":false,"merged":[[6,85,6,89],[6,97,6,101],[6,8,6,14],[6,24,6,30],[6,19,6,21],[6,49,6,52],[6,56,6,61],[6,66,6,70],[6,32,6,38],[6,40,6,46],[6,72,6,76],[6,78,6,83]]}
[null,"Annuity charges"]
[null,"This sheet summarise the capex annuity costs for each lamp type."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RP19-24 weighting = 1 - (failure rates x year in reg period)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Support failure rate",null,null,null,null,null,null,null,null,null,null,null,null,null,"RP19-24 price x RP19-24 weighting + RP24-29 price x (1-RP19-24 weighting)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7999999999999996E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y180-SUM(Y181:Y183)","v":0},0,0,0,0,0,0,null,{"$f":"AG180-SUM(AG181:AG183)","v":0},0,0,0,0,0,0,null,{"$f":"AO180-SUM(AO181:AO183)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CT9:CT178)","v":6009918.4709466239},{"$f":"SUM(CU9:CU178)","v":5907272.6905009206},6004599.9053032184,5622038.6264762338,4939909.6768062962]
[null,null,null,null,null,null,null,null,"Number of assets which incur annuity",null,null,null,null,null,null,null,null,null,null,{"$f":"\"CAPEX - Real \"&'I_Global Inputs'!$F$58&\" price\"","v":"CAPEX - Real FY25 price"},null,null,null,null,{"$f":"\"Direct capex - Real \"&'I_Global Inputs'!$F$58&\" revenue\"","v":"Direct capex - Real FY25 revenue"},null,null,null,null,null,null,null,{"$f":"\"Indirect capex - Real \"&'I_Global Inputs'!$F$58&\" Revenue\"","v":"Indirect capex - Real FY25 Revenue"},null,null,null,null,null,null,null,{"$f":"\"Total capex - Real \"&'I_Global Inputs'!$F$58&\" Revenue\"","v":"Total capex - Real FY25 Revenue"},null,null,null,null,null,null,null,null,"Failure rates",null,null,null,null,null,null,"RP19-24 Weighting",null,null,null,null,null,null,null,null,null,"Weighted price",null,null,null,null,null,"Total capex - Real FY25 Revenue",null,null,null,null,null,"Assets which incur opex",null,null,null,null,null,null,"Number of assets built",null,null,null,null,null,{"$f":"\"$\"&'I_Global Inputs'!$F$57","v":"$FY22"},{"$f":"\"$\"&'I_Global Inputs'!$F$57","v":"$FY22"},null,"$FY25","$FY25",null,"Total direct capex: cost of assets"]
[null,"Type","Light globe category","Description","Sparklines","FY20","FY21","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29","Category","Grouping","Mapped to Assembly/Item","Mapping Code","Direct","Indirect","Total","Check",null,{"$f":"I8","v":"FY23"},"FY24","FY25","FY26","FY27","FY28","FY29",null,{"$f":"I8","v":"FY23"},"FY24","FY25","FY26","FY27","FY28","FY29",null,{"$f":"AG8","v":"FY23"},{"$f":"AH8","v":"FY24"},"FY25","FY26","FY27","FY28","FY29","Check",null,"Bulb failure rates","Luminaire failure rates","PE cell failure","Support replacement rate",null,null,null,"FY24",{"$f":"AA8","v":"FY25"},{"$f":"AB8","v":"FY26"},"FY27","FY28","FY29",null,"RP19-24 ($FY24)","RP24-29",null,{"$f":"BF8","v":"FY25"},{"$f":"BG8","v":"FY26"},"FY27","FY28","FY29",null,{"$f":"BO8","v":"FY25"},{"$f":"BP8","v":"FY26"},"FY27","FY28","FY29",null,{"$f":"BE8","v":"FY24"},{"$f":"BF8","v":"FY25"},"FY26","FY27","FY28","FY29",null,{"$f":"CB8","v":"FY25"},{"$f":"CC8","v":"FY26"},"FY27","FY28","FY29",null,"Total direct capex to build asset","Total capex to build asset",null,"Total direct capex to build asset","Total capex to build asset",null,{"$f":"CH8","v":"FY25"},{"$f":"CI8","v":"FY26"},"FY27","FY28","FY29"]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D9,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"Tubular Flourescent <40W",null,318,295,271,{"$f":"IF($R9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R9))","v":0},{"$f":"IF($R9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R9))","v":0},{"$f":"IF($R9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R9))","v":0},{"$f":"IF($R9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R9))","v":0},{"$f":"IF($R9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R9))","v":0},{"$f":"IF($R9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R9))","v":0},{"$f":"IF($R9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R9))","v":0},{"$f":"_xlfn.XLOOKUP($D9,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D9,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D9,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D9,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"FLU0060"},{"$f":"_xlfn.XLOOKUP($R9,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R9,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R9,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},{"$f":"SUM(T9:U9)-V9","v":0},null,{"$f":"I9*$T9","v":0},{"$f":"J9*$T9","v":0},{"$f":"K9*$T9","v":0},{"$f":"L9*$T9","v":0},{"$f":"M9*$T9","v":0},{"$f":"N9*$T9","v":0},{"$f":"O9*$T9","v":0},null,{"$f":"I9*$U9","v":0},{"$f":"J9*$U9","v":0},{"$f":"K9*$U9","v":0},{"$f":"L9*$U9","v":0},{"$f":"M9*$U9","v":0},{"$f":"N9*$U9","v":0},{"$f":"O9*$U9","v":0},null,{"$f":"SUM(Y9,AG9)","v":0},{"$f":"SUM(Z9,AH9)","v":0},{"$f":"SUM(AA9,AI9)","v":0},{"$f":"SUM(AB9,AJ9)","v":0},{"$f":"SUM(AC9,AK9)","v":0},{"$f":"SUM(AD9,AL9)","v":0},{"$f":"SUM(AE9,AM9)","v":0},{"$f":"SUM(Y9:AE9,AG9:AM9)-SUM(AO9:AU9)","v":0},null,{"$f":"_xlfn.XLOOKUP($S9,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":2.7E-2},{"$f":"_xlfn.XLOOKUP($S9,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S9,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},{"$f":"IF(OR($B9=\"Support\",$B9=\"Bracket\"),$BA$5,0)","v":0},null,null,{"$f":"D9","v":"Tubular Flourescent <40W"},1,{"$f":"MAX(BE9-SUM($AX9:$BA9),0)","v":0.96209999999999996},{"$f":"MAX(BF9-SUM($AX9:$BA9),0)","v":0.92419999999999991},{"$f":"MAX(BG9-SUM($AX9:$BA9),0)","v":0.88629999999999987},{"$f":"MAX(BH9-SUM($AX9:$BA9),0)","v":0.84839999999999982},{"$f":"MAX(BI9-SUM($AX9:$BA9),0)","v":0.81049999999999978},null,0,{"$f":"_xlfn.XLOOKUP($BD9,$D$9:$D$178,$V$9:$V$178)","v":0},null,{"$f":"$BL9*BF9+$BM9*(1-BF9)","v":0},{"$f":"$BL9*BG9+$BM9*(1-BG9)","v":0},{"$f":"$BL9*BH9+$BM9*(1-BH9)","v":0},{"$f":"$BL9*BI9+$BM9*(1-BI9)","v":0},{"$f":"$BL9*BJ9+$BM9*(1-BJ9)","v":0},null,{"$f":"K9*BO9","v":0},{"$f":"L9*BP9","v":0},0,0,0,null,{"$f":"IF($R9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R9))","v":0},{"$f":"IF($R9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R9))","v":0},{"$f":"IF($R9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R9))","v":0},{"$f":"IF($R9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R9))","v":0},{"$f":"IF($R9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R9))","v":0},{"$f":"IF($R9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R9))","v":0},null,{"$f":"IFERROR(MAX(CB9-CA9,0),0)","v":0},{"$f":"IFERROR(MAX(CC9-CB9,0),0)","v":0},0,0,0,null,{"$f":"CO9-_xlfn.XLOOKUP($R9,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R9,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN9*'I_Global Inputs'!$F$63","v":0},{"$f":"CO9*'I_Global Inputs'!$F$63","v":0},null,{"$f":"$CQ9*CH9","v":0},{"$f":"$CQ9*CI9","v":0},0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D10,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"Tubular Flourescent >40W",null,914,852,780,{"$f":"IF($R10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R10))","v":142.30424818673998},{"$f":"IF($R10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R10))","v":34},{"$f":"IF($R10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R10))","v":21.79336863864085},{"$f":"IF($R10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R10))","v":12.838260786684856},{"$f":"IF($R10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R10))","v":4.6100431487250964},{"$f":"IF($R10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R10))","v":0},{"$f":"IF($R10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R10))","v":0},{"$f":"_xlfn.XLOOKUP($D10,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D10,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D10,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($D10,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"FLU0130"},{"$f":"_xlfn.XLOOKUP($R10,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":14.82407085031053},{"$f":"_xlfn.XLOOKUP($R10,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":6.2013132797763717},{"$f":"_xlfn.XLOOKUP($R10,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":21.025384130086902},{"$f":"SUM(T10:U10)-V10","v":0},null,{"$f":"I10*$T10","v":2109.5282574204075},{"$f":"J10*$T10","v":504.01840891055804},{"$f":"K10*$T10","v":323.06644076614748},{"$f":"L10*$T10","v":190.31528749657971},{"$f":"M10*$T10","v":68.339606259689475},{"$f":"N10*$T10","v":0},{"$f":"O10*$T10","v":0},null,{"$f":"I10*$U10","v":882.47322404902332},{"$f":"J10*$U10","v":210.84465151239664},{"$f":"K10*$U10","v":135.14750634986541},{"$f":"L10*$U10","v":79.614077105701043},{"$f":"M10*$U10","v":28.58832179853102},{"$f":"N10*$U10","v":0},{"$f":"O10*$U10","v":0},null,{"$f":"SUM(Y10,AG10)","v":2992.0014814694309},{"$f":"SUM(Z10,AH10)","v":714.86306042295473},{"$f":"SUM(AA10,AI10)","v":458.21394711601289},{"$f":"SUM(AB10,AJ10)","v":269.92936460228077},{"$f":"SUM(AC10,AK10)","v":96.927928058220488},{"$f":"SUM(AD10,AL10)","v":0},{"$f":"SUM(AE10,AM10)","v":0},{"$f":"SUM(Y10:AE10,AG10:AM10)-SUM(AO10:AU10)","v":0},null,{"$f":"_xlfn.XLOOKUP($S10,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":4.2299999999999997E-2},{"$f":"_xlfn.XLOOKUP($S10,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S10,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"Tubular Flourescent >40W",1,{"$f":"MAX(BE10-SUM($AX10:$BA10),0)","v":0.94679999999999997},{"$f":"MAX(BF10-SUM($AX10:$BA10),0)","v":0.89359999999999995},{"$f":"MAX(BG10-SUM($AX10:$BA10),0)","v":0.84039999999999992},{"$f":"MAX(BH10-SUM($AX10:$BA10),0)","v":0.7871999999999999},{"$f":"MAX(BI10-SUM($AX10:$BA10),0)","v":0.73399999999999987},null,25.784497686777943,{"$f":"_xlfn.XLOOKUP($BD10,$D$9:$D$178,$V$9:$V$178)","v":21.025384130086902},null,{"$f":"$BL10*BF10+$BM10*(1-BF10)","v":25.531312845561981},{"$f":"$BL10*BG10+$BM10*(1-BG10)","v":25.278128004346016},{"$f":"$BL10*BH10+$BM10*(1-BH10)","v":25.024943163130054},{"$f":"$BL10*BI10+$BM10*(1-BI10)","v":24.771758321914088},{"$f":"$BL10*BJ10+$BM10*(1-BJ10)","v":24.518573480698123},null,{"$f":"K10*BO10","v":556.41331267179874},{"$f":"L10*BP10","v":324.52719951899576},{"$f":"M10*BQ10","v":115.36606777642264},{"$f":"N10*BR10","v":0},{"$f":"O10*BS10","v":0},null,{"$f":"IF($R10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R10))","v":658},{"$f":"IF($R10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R10))","v":476.71280581882297},{"$f":"IF($R10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R10))","v":295.42561163764606},{"$f":"IF($R10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R10))","v":114.13841745646904},{"$f":"IF($R10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R10))","v":0},{"$f":"IF($R10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R10))","v":0},null,{"$f":"IFERROR(MAX(CB10-CA10,0),0)","v":0},{"$f":"IFERROR(MAX(CC10-CB10,0),0)","v":0},{"$f":"IFERROR(MAX(CD10-CC10,0),0)","v":0},{"$f":"IFERROR(MAX(CE10-CD10,0),0)","v":0},{"$f":"IFERROR(MAX(CF10-CE10,0),0)","v":0},null,{"$f":"CO10-_xlfn.XLOOKUP($R10,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":191.47929761828897},{"$f":"_xlfn.XLOOKUP($R10,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":271.58031191542949},null,{"$f":"CN10*'I_Global Inputs'!$F$63","v":216.84857228004992},{"$f":"CO10*'I_Global Inputs'!$F$63","v":307.56224631464556},null,{"$f":"$CQ10*CH10","v":0},{"$f":"$CQ10*CI10","v":0},{"$f":"$CQ10*CJ10","v":0},{"$f":"$CQ10*CK10","v":0},{"$f":"$CQ10*CL10","v":0}]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D11,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"42W CFL Standard",null,30055,18684,8716,{"$f":"IF($R11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R11))","v":578.08721317462152},{"$f":"IF($R11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R11))","v":134},{"$f":"IF($R11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R11))","v":94.801940360404387},{"$f":"IF($R11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R11))","v":57.016482760388975},{"$f":"IF($R11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R11))","v":21.482709344182741},{"$f":"IF($R11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R11))","v":0},{"$f":"IF($R11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R11))","v":0},{"$f":"_xlfn.XLOOKUP($D11,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D11,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D11,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.43"},{"$f":"_xlfn.XLOOKUP($D11,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"FLU0350"},{"$f":"_xlfn.XLOOKUP($R11,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":20.782227599401935},{"$f":"_xlfn.XLOOKUP($R11,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":8.693772803494566},{"$f":"_xlfn.XLOOKUP($R11,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":29.476000402896499},0,null,12013.940036498969,2784.8184983198594,1970.1955014348523,1184.9295216437804,446.45855504260442,0,0,null,5025.7588919454902,1164.9655556682719,824.18653082379751,495.68834717318646,186.7657942418345,0,0,null,17039.698928444457,3949.7840539881313,2794.3820322586498,1680.6178688169668,633.22434928443886,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S11,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0.11210000000000001},{"$f":"_xlfn.XLOOKUP($S11,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S11,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"42W CFL Standard",1,0.877,0.754,0.63100000000000001,0.50800000000000001,0.38500000000000001,null,34.177879914067972,29.476000402896499,null,{"$f":"$BL11*BF11+$BM11*(1-BF11)","v":33.599548734193881},33.02121755431979,32.442886374445699,31.864555194571608,31.286224014697517,null,3185.3024152355492,1882.753681412928,696.96109826856355,0,0,null,{"$f":"IF($R11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R11))","v":606},{"$f":"IF($R11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R11))","v":439.03945338329288},{"$f":"IF($R11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R11))","v":272.07890676658582},{"$f":"IF($R11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R11))","v":105.11836014987875},{"$f":"IF($R11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R11))","v":0},{"$f":"IF($R11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R11))","v":0},null,0,0,0,0,0,null,{"$f":"CO11-_xlfn.XLOOKUP($R11,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":268.43951191676501},{"$f":"_xlfn.XLOOKUP($R11,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":380.73508354992754},null,{"$f":"CN11*'I_Global Inputs'!$F$63","v":304.00531873031059},{"$f":"CO11*'I_Global Inputs'!$F$63","v":431.17903769060774},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D12,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"42W CFL Decorative",null,30055,18684,8716,{"$f":"IF($R12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R12))","v":0},{"$f":"IF($R12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R12))","v":0},{"$f":"IF($R12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R12))","v":0},{"$f":"IF($R12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R12))","v":0},{"$f":"IF($R12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R12))","v":0},{"$f":"IF($R12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R12))","v":0},{"$f":"IF($R12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R12))","v":0},{"$f":"_xlfn.XLOOKUP($D12,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D12,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D12,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.53"},{"$f":"_xlfn.XLOOKUP($D12,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"FLU0350"},{"$f":"_xlfn.XLOOKUP($R12,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":66.638010597944358},{"$f":"_xlfn.XLOOKUP($R12,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":27.876497908822024},{"$f":"_xlfn.XLOOKUP($R12,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":94.51450850676639},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S12,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0.11210000000000001},{"$f":"_xlfn.XLOOKUP($S12,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S12,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"42W CFL Decorative",1,0.877,0.754,0.63100000000000001,0.50800000000000001,0.38500000000000001,null,95.858484076560757,94.51450850676639,null,95.693175081476056,95.527866086391342,95.362557091306627,95.197248096221927,95.031939101137226,null,0,0,0,0,0,null,{"$f":"IF($R12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R12))","v":0},{"$f":"IF($R12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R12))","v":0},{"$f":"IF($R12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R12))","v":0},{"$f":"IF($R12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R12))","v":0},{"$f":"IF($R12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R12))","v":0},{"$f":"IF($R12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R12))","v":0},null,0,0,0,0,0,null,{"$f":"CO12-_xlfn.XLOOKUP($R12,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":860.7486831936717},{"$f":"_xlfn.XLOOKUP($R12,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1220.8233410618327},null,{"$f":"CN12*'I_Global Inputs'!$F$63","v":974.79009670574862},{"$f":"CO12*'I_Global Inputs'!$F$63","v":1382.5713892222523},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D13,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"70W CFL Decorative",null,30055,18684,8716,{"$f":"IF($R13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R13))","v":0},{"$f":"IF($R13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R13))","v":0},{"$f":"IF($R13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R13))","v":0},{"$f":"IF($R13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R13))","v":0},{"$f":"IF($R13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R13))","v":0},{"$f":"IF($R13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R13))","v":0},{"$f":"IF($R13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R13))","v":0},{"$f":"_xlfn.XLOOKUP($D13,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D13,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D13,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.25"},{"$f":"_xlfn.XLOOKUP($D13,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"FLU0350"},{"$f":"_xlfn.XLOOKUP($R13,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":49.378990253751873},{"$f":"_xlfn.XLOOKUP($R13,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":20.656578823361809},{"$f":"_xlfn.XLOOKUP($R13,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":70.035569077113692},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S13,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0.11210000000000001},{"$f":"_xlfn.XLOOKUP($S13,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S13,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"70W CFL Decorative",1,0.877,0.754,0.63100000000000001,0.50800000000000001,0.38500000000000001,null,69.825727266549663,70.035569077113692,null,69.851537809249038,69.877348351948413,69.903158894647788,69.928969437347163,69.954779980046538,null,0,0,0,0,0,null,{"$f":"IF($R13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R13))","v":0},{"$f":"IF($R13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R13))","v":0},{"$f":"IF($R13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R13))","v":0},{"$f":"IF($R13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R13))","v":0},{"$f":"IF($R13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R13))","v":0},{"$f":"IF($R13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R13))","v":0},null,0,0,0,0,0,null,{"$f":"CO13-_xlfn.XLOOKUP($R13,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":637.81767278120401},{"$f":"_xlfn.XLOOKUP($R13,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":904.63420679765386},null,{"$f":"CN13*'I_Global Inputs'!$F$63","v":722.32274422327737},{"$f":"CO13*'I_Global Inputs'!$F$63","v":1024.4900551642186},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D14,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"32W Compact Flourescent",null,13,8,4,{"$f":"IF($R14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R14))","v":106.36943123789399},{"$f":"IF($R14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R14))","v":9},{"$f":"IF($R14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R14))","v":6.5203879215340521},{"$f":"IF($R14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R14))","v":4.0407758430681069},{"$f":"IF($R14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R14))","v":1.5611637646021601},{"$f":"IF($R14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R14))","v":0},{"$f":"IF($R14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R14))","v":0},{"$f":"_xlfn.XLOOKUP($D14,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D14,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D14,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"Compact_Fluro_32W"},{"$f":"_xlfn.XLOOKUP($D14,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"FLU0355"},{"$f":"_xlfn.XLOOKUP($R14,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":61.954684038609088},{"$f":"_xlfn.XLOOKUP($R14,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":25.917334634496008},{"$f":"_xlfn.XLOOKUP($R14,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":87.872018673105089},0,null,6590.0845037102781,557.59215634748182,403.9685734878052,250.34499062812881,96.721407768452323,0,0,null,2756.8121442735114,233.25601171046407,168.99107570912392,104.72613970778386,40.46120370644374,0,0,null,9346.8966479837891,790.84816805794594,572.95964919692915,355.0711303359127,137.18261147489608,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S14,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":2.2000000000000001E-3},{"$f":"_xlfn.XLOOKUP($S14,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S14,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"32W Compact Flourescent",1,0.9869,0.9738,0.9607,0.9476,0.9345,null,92.178395624470113,87.872018673105089,null,92.121982086407229,92.065568548344345,92.009155010281461,91.952741472218591,91.896327934155693,null,600.671059303986,372.01632536848069,143.6413588137147,0,0,null,{"$f":"IF($R14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R14))","v":451},{"$f":"IF($R14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R14))","v":326.74388362353972},{"$f":"IF($R14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R14))","v":202.48776724707955},{"$f":"IF($R14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R14))","v":78.231650870619347},{"$f":"IF($R14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R14))","v":0},{"$f":"IF($R14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R14))","v":0},null,0,0,0,0,0,null,{"$f":"CO14-_xlfn.XLOOKUP($R14,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":800.25517306721349},{"$f":"_xlfn.XLOOKUP($R14,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1135.0237452133385},null,{"$f":"CN14*'I_Global Inputs'!$F$63","v":906.2817437595121},{"$f":"CO14*'I_Global Inputs'!$F$63","v":1285.4041231346093},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D15,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"2x14W T5 Fluoro",null,4,4,4,{"$f":"IF($R15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R15))","v":0},{"$f":"IF($R15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R15))","v":0},{"$f":"IF($R15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R15))","v":0},{"$f":"IF($R15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R15))","v":0},{"$f":"IF($R15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R15))","v":0},{"$f":"IF($R15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R15))","v":0},{"$f":"IF($R15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R15))","v":0},{"$f":"_xlfn.XLOOKUP($D15,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D15,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D15,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D15,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"FLU0360"},{"$f":"_xlfn.XLOOKUP($R15,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R15,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R15,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S15,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S15,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S15,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"2x14W T5 Fluoro",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R15))","v":0},{"$f":"IF($R15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R15))","v":0},{"$f":"IF($R15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R15))","v":0},{"$f":"IF($R15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R15))","v":0},{"$f":"IF($R15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R15))","v":0},{"$f":"IF($R15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R15))","v":0},null,0,0,0,0,0,null,{"$f":"CO15-_xlfn.XLOOKUP($R15,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R15,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN15*'I_Global Inputs'!$F$63","v":0},{"$f":"CO15*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D16,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"2x24W T5 Fluoro",null,0,0,0,{"$f":"IF($R16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R16))","v":0},{"$f":"IF($R16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R16))","v":0},{"$f":"IF($R16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R16))","v":0},{"$f":"IF($R16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R16))","v":0},{"$f":"IF($R16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R16))","v":0},{"$f":"IF($R16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R16))","v":0},{"$f":"IF($R16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R16))","v":0},{"$f":"_xlfn.XLOOKUP($D16,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D16,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D16,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D16,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"FLU0370"},{"$f":"_xlfn.XLOOKUP($R16,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R16,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R16,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S16,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S16,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S16,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"2x24W T5 Fluoro",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R16))","v":0},{"$f":"IF($R16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R16))","v":0},{"$f":"IF($R16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R16))","v":0},{"$f":"IF($R16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R16))","v":0},{"$f":"IF($R16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R16))","v":0},{"$f":"IF($R16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R16))","v":0},null,0,0,0,0,0,null,{"$f":"CO16-_xlfn.XLOOKUP($R16,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R16,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN16*'I_Global Inputs'!$F$63","v":0},{"$f":"CO16*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D17,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"50W High Pressure Sodium",null,2237,2089,1499,{"$f":"IF($R17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R17))","v":0},{"$f":"IF($R17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R17))","v":0},{"$f":"IF($R17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R17))","v":0},{"$f":"IF($R17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R17))","v":0},{"$f":"IF($R17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R17))","v":0},{"$f":"IF($R17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R17))","v":0},{"$f":"IF($R17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R17))","v":0},{"$f":"_xlfn.XLOOKUP($D17,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D17,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D17,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D17,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0010"},{"$f":"_xlfn.XLOOKUP($R17,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R17,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R17,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S17,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0.1636},{"$f":"_xlfn.XLOOKUP($S17,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S17,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"50W High Pressure Sodium",1,0.82550000000000001,0.65100000000000002,0.47650000000000003,0.30200000000000005,0.12750000000000006,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R17))","v":0},{"$f":"IF($R17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R17))","v":0},{"$f":"IF($R17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R17))","v":0},{"$f":"IF($R17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R17))","v":0},{"$f":"IF($R17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R17))","v":0},{"$f":"IF($R17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R17))","v":0},null,0,0,0,0,0,null,{"$f":"CO17-_xlfn.XLOOKUP($R17,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R17,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN17*'I_Global Inputs'!$F$63","v":0},{"$f":"CO17*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D18,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"50W High Pressure Sodium - Twin Arc",null,346,215,100,{"$f":"IF($R18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R18))","v":0},{"$f":"IF($R18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R18))","v":0},{"$f":"IF($R18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R18))","v":0},{"$f":"IF($R18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R18))","v":0},{"$f":"IF($R18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R18))","v":0},{"$f":"IF($R18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R18))","v":0},{"$f":"IF($R18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R18))","v":0},{"$f":"_xlfn.XLOOKUP($D18,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D18,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D18,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.30"},{"$f":"_xlfn.XLOOKUP($D18,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0010-TA"},{"$f":"_xlfn.XLOOKUP($R18,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":19.571803804442649},{"$f":"_xlfn.XLOOKUP($R18,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":8.1874195062367416},{"$f":"_xlfn.XLOOKUP($R18,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":27.759223310679388},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S18,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S18,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S18,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"50W High Pressure Sodium - Twin Arc",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,32.472730151156895,27.759223310679388,null,32.035316716360583,31.597903281564271,31.160489846767955,30.723076411971647,30.285662977175331,null,0,0,0,0,0,null,{"$f":"IF($R18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R18))","v":0},{"$f":"IF($R18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R18))","v":0},{"$f":"IF($R18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R18))","v":0},{"$f":"IF($R18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R18))","v":0},{"$f":"IF($R18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R18))","v":0},{"$f":"IF($R18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R18))","v":0},null,0,0,0,0,0,null,{"$f":"CO18-_xlfn.XLOOKUP($R18,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":252.80473113221328},{"$f":"_xlfn.XLOOKUP($R18,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":358.55984740161841},null,{"$f":"CN18*'I_Global Inputs'!$F$63","v":286.29907093635705},{"$f":"CO18*'I_Global Inputs'!$F$63","v":406.06578336731377},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D19,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"70W High Pressure Sodium",null,16499,10257,4785,{"$f":"IF($R19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R19))","v":316.64783012088026},{"$f":"IF($R19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R19))","v":79},{"$f":"IF($R19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R19))","v":54.746058974039535},{"$f":"IF($R19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R19))","v":32.628263214888612},{"$f":"IF($R19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R19))","v":11.790696278602226},{"$f":"IF($R19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R19))","v":0},{"$f":"IF($R19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R19))","v":0},{"$f":"_xlfn.XLOOKUP($D19,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D19,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D19,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.3"},{"$f":"_xlfn.XLOOKUP($D19,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0020"},{"$f":"_xlfn.XLOOKUP($R19,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":20.180330120612702},{"$f":"_xlfn.XLOOKUP($R19,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":8.4419826666306825},{"$f":"_xlfn.XLOOKUP($R19,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":28.622312787243384},0,null,6390.057743815054,1594.2460795284035,1104.7935428986493,658.44912293869606,237.94014325407261,0,0,null,2673.1354933066882,666.91663066382387,462.16528092518286,275.44723250235319,99.536853611466881,0,0,null,9063.1932371217426,2261.1627101922272,1566.9588238238321,933.89635544104931,337.47699686553949,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S19,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0.1472},{"$f":"_xlfn.XLOOKUP($S19,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S19,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"70W High Pressure Sodium",1,0.84189999999999998,0.68379999999999996,0.52569999999999995,0.36759999999999993,0.20949999999999994,null,31.81769031146629,28.622312787243384,null,31.312501124886651,30.807311938307006,30.302122751727367,29.796933565147725,29.291744378568083,null,1714.2360332077239,1005.1890828662613,357.28312596253971,0,0,null,{"$f":"IF($R19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R19))","v":587},{"$f":"IF($R19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R19))","v":425.27418999338767},{"$f":"IF($R19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R19))","v":263.54837998677539},{"$f":"IF($R19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R19))","v":101.8225699801631},{"$f":"IF($R19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R19))","v":0},{"$f":"IF($R19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R19))","v":0},null,0,0,0,0,0,null,{"$f":"CO19-_xlfn.XLOOKUP($R19,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":260.66493314953203},{"$f":"_xlfn.XLOOKUP($R19,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":369.70818637159499},null,{"$f":"CN19*'I_Global Inputs'!$F$63","v":295.20067861138722},{"$f":"CO19*'I_Global Inputs'!$F$63","v":418.69117639415009},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D20,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"70W High Pressure Sodium - Twin Arc",null,686,426,199,{"$f":"IF($R20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R20))","v":0},{"$f":"IF($R20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R20))","v":0},{"$f":"IF($R20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R20))","v":0},{"$f":"IF($R20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R20))","v":0},{"$f":"IF($R20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R20))","v":0},{"$f":"IF($R20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R20))","v":0},{"$f":"IF($R20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R20))","v":0},{"$f":"_xlfn.XLOOKUP($D20,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D20,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D20,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.61"},{"$f":"_xlfn.XLOOKUP($D20,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0020-TA"},{"$f":"_xlfn.XLOOKUP($R20,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":21.251089631538228},{"$f":"_xlfn.XLOOKUP($R20,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":8.8899105834356824},{"$f":"_xlfn.XLOOKUP($R20,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":30.141000214973904},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S20,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S20,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S20,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"70W High Pressure Sodium - Twin Arc",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,33.326092024810706,30.141000214973904,null,33.030515504857846,32.734938984904993,32.43936246495214,32.143785944999287,31.848209425046427,null,0,0,0,0,0,null,{"$f":"IF($R20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R20))","v":0},{"$f":"IF($R20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R20))","v":0},{"$f":"IF($R20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R20))","v":0},{"$f":"IF($R20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R20))","v":0},{"$f":"IF($R20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R20))","v":0},{"$f":"IF($R20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R20))","v":0},null,0,0,0,0,0,null,{"$f":"CO20-_xlfn.XLOOKUP($R20,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":274.49570076663542},{"$f":"_xlfn.XLOOKUP($R20,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":389.32474142586841},null,{"$f":"CN20*'I_Global Inputs'!$F$63","v":310.86389781373066},{"$f":"CO20*'I_Global Inputs'!$F$63","v":440.90674752629468},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D21,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"100W High Pressure Sodium",null,16499,10257,4785,{"$f":"IF($R21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R21))","v":0},{"$f":"IF($R21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R21))","v":0},{"$f":"IF($R21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R21))","v":0},{"$f":"IF($R21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R21))","v":0},{"$f":"IF($R21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R21))","v":0},{"$f":"IF($R21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R21))","v":0},{"$f":"IF($R21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R21))","v":0},{"$f":"_xlfn.XLOOKUP($D21,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D21,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D21,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D21,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0020"},{"$f":"_xlfn.XLOOKUP($R21,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R21,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R21,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S21,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0.1472},{"$f":"_xlfn.XLOOKUP($S21,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S21,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"100W High Pressure Sodium",1,0.84189999999999998,0.68379999999999996,0.52569999999999995,0.36759999999999993,0.20949999999999994,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R21))","v":0},{"$f":"IF($R21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R21))","v":0},{"$f":"IF($R21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R21))","v":0},{"$f":"IF($R21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R21))","v":0},{"$f":"IF($R21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R21))","v":0},{"$f":"IF($R21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R21))","v":0},null,0,0,0,0,0,null,{"$f":"CO21-_xlfn.XLOOKUP($R21,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R21,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN21*'I_Global Inputs'!$F$63","v":0},{"$f":"CO21*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D22,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"120W High Pressure Sodium",null,10173,9502,6816,{"$f":"IF($R22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R22))","v":0},{"$f":"IF($R22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R22))","v":0},{"$f":"IF($R22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R22))","v":0},{"$f":"IF($R22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R22))","v":0},{"$f":"IF($R22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R22))","v":0},{"$f":"IF($R22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R22))","v":0},{"$f":"IF($R22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R22))","v":0},{"$f":"_xlfn.XLOOKUP($D22,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D22,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D22,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D22,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0090"},{"$f":"_xlfn.XLOOKUP($R22,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R22,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R22,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S22,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":7.8799999999999995E-2},{"$f":"_xlfn.XLOOKUP($S22,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S22,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"120W High Pressure Sodium",1,0.9103,0.8206,0.73089999999999999,0.64119999999999999,0.55149999999999999,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R22))","v":0},{"$f":"IF($R22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R22))","v":0},{"$f":"IF($R22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R22))","v":0},{"$f":"IF($R22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R22))","v":0},{"$f":"IF($R22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R22))","v":0},{"$f":"IF($R22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R22))","v":0},null,0,0,0,0,0,null,{"$f":"CO22-_xlfn.XLOOKUP($R22,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R22,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN22*'I_Global Inputs'!$F$63","v":0},{"$f":"CO22*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D23,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"150W High Pressure Sodium",null,10173,9502,6816,{"$f":"IF($R23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R23))","v":11.491024855096965},{"$f":"IF($R23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R23))","v":4},{"$f":"IF($R23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R23))","v":4.1346460234846312},{"$f":"IF($R23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R23))","v":2.4126397643856983},{"$f":"IF($R23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R23))","v":0.93212935423247167},{"$f":"IF($R23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R23))","v":0},{"$f":"IF($R23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R23))","v":0},{"$f":"_xlfn.XLOOKUP($D23,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D23,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D23,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($D23,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0090"},{"$f":"_xlfn.XLOOKUP($R23,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":39.157229141055858},{"$f":"_xlfn.XLOOKUP($R23,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":16.380537271014823},{"$f":"_xlfn.XLOOKUP($R23,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":55.537766412070681},0,null,449.95669331660002,156.62891656422343,161.90128175874312,94.472288088873796,36.499602712785318,0,0,null,188.22916092107354,65.522149084059294,67.727723290143231,39.520335582052354,15.268779628411981,0,0,null,638.18585423767354,222.15106564828272,229.62900504888637,133.99262367092615,51.768382341197295,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S23,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":7.8799999999999995E-2},{"$f":"_xlfn.XLOOKUP($S23,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S23,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"150W High Pressure Sodium",1,0.9103,0.8206,0.73089999999999999,0.64119999999999999,0.55149999999999999,null,70.300682496143722,55.537766412070681,null,68.976448923402373,67.652215350661024,66.327981777919661,65.003748205178312,63.679514632436963,null,285.19320025523638,163.22042490378934,61.826258822195399,0,0,null,{"$f":"IF($R23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R23))","v":179},{"$f":"IF($R23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R23))","v":127.50980824333259},{"$f":"IF($R23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R23))","v":79.0196164866652},{"$f":"IF($R23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R23))","v":30.529424729997789},{"$f":"IF($R23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R23))","v":0},{"$f":"IF($R23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R23))","v":0},null,0,0,0,0,0,null,{"$f":"CO23-_xlfn.XLOOKUP($R23,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":505.78540863157787},{"$f":"_xlfn.XLOOKUP($R23,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":717.36924433608806},null,{"$f":"CN23*'I_Global Inputs'!$F$63","v":572.79739954176341},{"$f":"CO23*'I_Global Inputs'!$F$63","v":812.41417932295974},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D24,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"150W High Pressure Sodium - Twin Arc",null,222,207,149,{"$f":"IF($R24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R24))","v":0},{"$f":"IF($R24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R24))","v":0},{"$f":"IF($R24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R24))","v":0},{"$f":"IF($R24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R24))","v":0},{"$f":"IF($R24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R24))","v":0},{"$f":"IF($R24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R24))","v":0},{"$f":"IF($R24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R24))","v":0},{"$f":"_xlfn.XLOOKUP($D24,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D24,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D24,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.41"},{"$f":"_xlfn.XLOOKUP($D24,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0090-TA"},{"$f":"_xlfn.XLOOKUP($R24,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":40.456106982569857},{"$f":"_xlfn.XLOOKUP($R24,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":16.923893309226102},{"$f":"_xlfn.XLOOKUP($R24,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":57.380000291795966},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S24,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S24,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S24,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"150W High Pressure Sodium - Twin Arc",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,72.130439357113687,57.380000291795966,null,70.761598611852193,69.392757866590713,68.023917121329234,66.655076376067754,65.28623563080626,null,0,0,0,0,0,null,{"$f":"IF($R24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R24))","v":0},{"$f":"IF($R24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R24))","v":0},{"$f":"IF($R24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R24))","v":0},{"$f":"IF($R24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R24))","v":0},{"$f":"IF($R24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R24))","v":0},{"$f":"IF($R24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R24))","v":0},null,0,0,0,0,0,null,{"$f":"CO24-_xlfn.XLOOKUP($R24,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":522.5627310888467},{"$f":"_xlfn.XLOOKUP($R24,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":741.16497851061968},null,{"$f":"CN24*'I_Global Inputs'!$F$63","v":591.79756544373652},{"$f":"CO24*'I_Global Inputs'!$F$63","v":839.3626330006482},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D25,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"220W High Pressure Sodium",null,23455,21907,15715,{"$f":"IF($R25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R25))","v":0},{"$f":"IF($R25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R25))","v":0},{"$f":"IF($R25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R25))","v":0},{"$f":"IF($R25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R25))","v":0},{"$f":"IF($R25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R25))","v":0},{"$f":"IF($R25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R25))","v":0},{"$f":"IF($R25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R25))","v":0},{"$f":"_xlfn.XLOOKUP($D25,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D25,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D25,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D25,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0110"},{"$f":"_xlfn.XLOOKUP($R25,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R25,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R25,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S25,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":5.0700000000000002E-2},{"$f":"_xlfn.XLOOKUP($S25,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S25,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"220W High Pressure Sodium",1,0.93840000000000001,0.87680000000000002,0.81520000000000004,0.75360000000000005,0.69200000000000006,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R25))","v":0},{"$f":"IF($R25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R25))","v":0},{"$f":"IF($R25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R25))","v":0},{"$f":"IF($R25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R25))","v":0},{"$f":"IF($R25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R25))","v":0},{"$f":"IF($R25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R25))","v":0},null,0,0,0,0,0,null,{"$f":"CO25-_xlfn.XLOOKUP($R25,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R25,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN25*'I_Global Inputs'!$F$63","v":0},{"$f":"CO25*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D26,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"250W High Pressure Sodium",null,23455,21907,15715,{"$f":"IF($R26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R26))","v":4.3581919743303787},{"$f":"IF($R26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R26))","v":4},{"$f":"IF($R26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R26))","v":2.4839573034415445},{"$f":"IF($R26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R26))","v":0.76967158915582989},{"$f":"IF($R26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R26))","v":0.29736452659088763},{"$f":"IF($R26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R26))","v":0},{"$f":"IF($R26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R26))","v":0},{"$f":"_xlfn.XLOOKUP($D26,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D26,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D26,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.11"},{"$f":"_xlfn.XLOOKUP($D26,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0110"},{"$f":"_xlfn.XLOOKUP($R26,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":39.157229141055858},{"$f":"_xlfn.XLOOKUP($R26,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":16.380537271014823},{"$f":"_xlfn.XLOOKUP($R26,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":55.537766412070681},0,null,170.65472177956528,156.62891656422343,97.264885307459778,30.138206779935434,11.643970906140984,0,0,null,71.389526069756442,65.522149084059294,40.6885551886337,12.607634152608281,4.8709907108997132,0,0,null,242.04424784932172,222.15106564828272,137.95344049609349,42.745840932543715,16.514961617040697,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S26,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":5.0700000000000002E-2},{"$f":"_xlfn.XLOOKUP($S26,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S26,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"250W High Pressure Sodium",1,0.93840000000000001,0.87680000000000002,0.81520000000000004,0.75360000000000005,0.69200000000000006,null,70.300682496143722,55.537766412070681,null,69.391286865364819,68.481891234585916,67.572495603807027,66.663099973028125,65.753704342249222,null,172.36499380443027,52.708566054920439,20.093663165790911,0,0,null,{"$f":"IF($R26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R26))","v":301},{"$f":"IF($R26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R26))","v":218.07075159797222},{"$f":"IF($R26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R26))","v":135.14150319594444},{"$f":"IF($R26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R26))","v":52.212254793916685},{"$f":"IF($R26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R26))","v":0},{"$f":"IF($R26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R26))","v":0},null,0,0,0,0,0,null,{"$f":"CO26-_xlfn.XLOOKUP($R26,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":505.78540863157787},{"$f":"_xlfn.XLOOKUP($R26,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":717.36924433608806},null,{"$f":"CN26*'I_Global Inputs'!$F$63","v":572.79739954176341},{"$f":"CO26*'I_Global Inputs'!$F$63","v":812.41417932295974},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D27,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"250W High Pressure Sodium - Twin Arc",null,625,584,419,{"$f":"IF($R27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R27))","v":0},{"$f":"IF($R27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R27))","v":0},{"$f":"IF($R27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R27))","v":0},{"$f":"IF($R27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R27))","v":0},{"$f":"IF($R27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R27))","v":0},{"$f":"IF($R27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R27))","v":0},{"$f":"IF($R27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R27))","v":0},{"$f":"_xlfn.XLOOKUP($D27,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D27,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D27,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($D27,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0110-TA"},{"$f":"_xlfn.XLOOKUP($R27,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":44.925364071650307},{"$f":"_xlfn.XLOOKUP($R27,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":18.793505483716533},{"$f":"_xlfn.XLOOKUP($R27,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":63.71886955536683},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S27,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S27,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S27,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"250W High Pressure Sodium - Twin Arc",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,78.426376943246893,63.71886955536683,null,77.061520257651623,75.696663572056352,74.331806886461081,72.96695020086581,71.602093515270539,null,0,0,0,0,0,null,{"$f":"IF($R27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R27))","v":0},{"$f":"IF($R27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R27))","v":0},{"$f":"IF($R27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R27))","v":0},{"$f":"IF($R27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R27))","v":0},{"$f":"IF($R27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R27))","v":0},{"$f":"IF($R27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R27))","v":0},null,0,0,0,0,0,null,{"$f":"CO27-_xlfn.XLOOKUP($R27,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":580.29115244719151},{"$f":"_xlfn.XLOOKUP($R27,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":823.04277351976089},null,{"$f":"CN27*'I_Global Inputs'!$F$63","v":657.17448037525719},{"$f":"CO27*'I_Global Inputs'!$F$63","v":932.08849511742562},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D28,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"2x250W High Presure Sodium",null,8,7,7,{"$f":"IF($R28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R28))","v":0},{"$f":"IF($R28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R28))","v":0},{"$f":"IF($R28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R28))","v":0},{"$f":"IF($R28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R28))","v":0},{"$f":"IF($R28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R28))","v":0},{"$f":"IF($R28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R28))","v":0},{"$f":"IF($R28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R28))","v":0},{"$f":"_xlfn.XLOOKUP($D28,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D28,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D28,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D28,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0120"},{"$f":"_xlfn.XLOOKUP($R28,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R28,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R28,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S28,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S28,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S28,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"2x250W High Presure Sodium",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R28))","v":0},{"$f":"IF($R28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R28))","v":0},{"$f":"IF($R28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R28))","v":0},{"$f":"IF($R28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R28))","v":0},{"$f":"IF($R28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R28))","v":0},{"$f":"IF($R28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R28))","v":0},null,0,0,0,0,0,null,{"$f":"CO28-_xlfn.XLOOKUP($R28,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R28,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN28*'I_Global Inputs'!$F$63","v":0},{"$f":"CO28*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D29,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"310W High Pressure Sodium",null,23455,21907,15715,{"$f":"IF($R29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R29))","v":0},{"$f":"IF($R29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R29))","v":0},{"$f":"IF($R29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R29))","v":0},{"$f":"IF($R29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R29))","v":0},{"$f":"IF($R29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R29))","v":0},{"$f":"IF($R29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R29))","v":0},{"$f":"IF($R29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R29))","v":0},{"$f":"_xlfn.XLOOKUP($D29,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D29,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D29,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D29,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0110"},{"$f":"_xlfn.XLOOKUP($R29,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R29,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R29,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S29,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":5.0700000000000002E-2},{"$f":"_xlfn.XLOOKUP($S29,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S29,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"310W High Pressure Sodium",1,0.93840000000000001,0.87680000000000002,0.81520000000000004,0.75360000000000005,0.69200000000000006,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R29))","v":0},{"$f":"IF($R29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R29))","v":0},{"$f":"IF($R29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R29))","v":0},{"$f":"IF($R29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R29))","v":0},{"$f":"IF($R29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R29))","v":0},{"$f":"IF($R29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R29))","v":0},null,0,0,0,0,0,null,{"$f":"CO29-_xlfn.XLOOKUP($R29,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R29,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN29*'I_Global Inputs'!$F$63","v":0},{"$f":"CO29*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D30,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"360W High Pressure Sodium",null,2687,2509,1814,{"$f":"IF($R30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R30))","v":72.703895011707232},{"$f":"IF($R30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R30))","v":93},{"$f":"IF($R30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R30))","v":62.194469405401719},{"$f":"IF($R30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R30))","v":33.724936844068417},{"$f":"IF($R30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R30))","v":12.7194816974958},{"$f":"IF($R30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R30))","v":0},{"$f":"IF($R30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R30))","v":0},{"$f":"_xlfn.XLOOKUP($D30,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D30,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D30,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.21"},{"$f":"_xlfn.XLOOKUP($D30,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0170"},{"$f":"_xlfn.XLOOKUP($R30,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":46.923494428560019},{"$f":"_xlfn.XLOOKUP($R30,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":19.629377926728299},{"$f":"_xlfn.XLOOKUP($R30,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":66.552872355288315},0,null,3411.5208125164568,4363.884981856082,2918.3818386316143,1582.4918861061828,596.84252856661533,0,0,null,1427.1322319299777,1825.5321471857319,1220.8387449109709,661.99953086726248,249.67551327224865,0,0,null,4838.6530444464343,6189.4171290418144,4139.2205835425848,2244.4914169734452,846.51804183886395,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S30,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":2.8899999999999999E-2},{"$f":"_xlfn.XLOOKUP($S30,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S30,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"360W High Pressure Sodium",1,0.96019999999999994,0.92039999999999988,0.88059999999999983,0.84079999999999977,0.80099999999999971,null,81.241185705713931,66.552872355288315,null,80.656590834366995,80.071995963020044,79.487401091673107,78.90280622032617,78.318211348979219,null,5016.393870992043,2700.4230068313523,1011.0385433670438,0,0,null,{"$f":"IF($R30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R30))","v":1108},{"$f":"IF($R30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R30))","v":802.73220189552558},{"$f":"IF($R30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R30))","v":497.46440379105132},{"$f":"IF($R30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R30))","v":192.19660568657702},{"$f":"IF($R30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R30))","v":0},{"$f":"IF($R30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R30))","v":0},null,0,0,0,0,0,null,{"$f":"CO30-_xlfn.XLOOKUP($R30,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":606.10056749615148},{"$f":"_xlfn.XLOOKUP($R30,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":859.64897103843123},null,{"$f":"CN30*'I_Global Inputs'!$F$63","v":686.40340942589125},{"$f":"CO30*'I_Global Inputs'!$F$63","v":973.54468263880176},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D31,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"400W High Pressure Sodium",null,2687,2509,1814,{"$f":"IF($R31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R31))","v":72.703895011707232},{"$f":"IF($R31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R31))","v":93},{"$f":"IF($R31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R31))","v":62.194469405401719},{"$f":"IF($R31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R31))","v":33.724936844068417},{"$f":"IF($R31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R31))","v":12.7194816974958},{"$f":"IF($R31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R31))","v":0},{"$f":"IF($R31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R31))","v":0},{"$f":"_xlfn.XLOOKUP($D31,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D31,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D31,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.21"},{"$f":"_xlfn.XLOOKUP($D31,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0170"},{"$f":"_xlfn.XLOOKUP($R31,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":46.923494428560019},{"$f":"_xlfn.XLOOKUP($R31,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":19.629377926728299},{"$f":"_xlfn.XLOOKUP($R31,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":66.552872355288315},0,null,3411.5208125164568,4363.884981856082,2918.3818386316143,1582.4918861061828,596.84252856661533,0,0,null,1427.1322319299777,1825.5321471857319,1220.8387449109709,661.99953086726248,249.67551327224865,0,0,null,4838.6530444464343,6189.4171290418144,4139.2205835425848,2244.4914169734452,846.51804183886395,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S31,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":2.8899999999999999E-2},{"$f":"_xlfn.XLOOKUP($S31,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S31,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"400W High Pressure Sodium",1,0.96019999999999994,0.92039999999999988,0.88059999999999983,0.84079999999999977,0.80099999999999971,null,81.241185705713931,66.552872355288315,null,80.656590834366995,80.071995963020044,79.487401091673107,78.90280622032617,78.318211348979219,null,5016.393870992043,2700.4230068313523,1011.0385433670438,0,0,null,{"$f":"IF($R31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R31))","v":1108},{"$f":"IF($R31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R31))","v":802.73220189552558},{"$f":"IF($R31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R31))","v":497.46440379105132},{"$f":"IF($R31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R31))","v":192.19660568657702},{"$f":"IF($R31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R31))","v":0},{"$f":"IF($R31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R31))","v":0},null,{"$f":"IFERROR(MAX(CB31-CA31,0),0)","v":0},{"$f":"IFERROR(MAX(CC31-CB31,0),0)","v":0},{"$f":"IFERROR(MAX(CD31-CC31,0),0)","v":0},{"$f":"IFERROR(MAX(CE31-CD31,0),0)","v":0},{"$f":"IFERROR(MAX(CF31-CE31,0),0)","v":0},null,{"$f":"CO31-_xlfn.XLOOKUP($R31,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":606.10056749615148},{"$f":"_xlfn.XLOOKUP($R31,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":859.64897103843123},null,{"$f":"CN31*'I_Global Inputs'!$F$63","v":686.40340942589125},{"$f":"CO31*'I_Global Inputs'!$F$63","v":973.54468263880176},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D32,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"400W High Pressure Sodium - Twin Arc",null,35,33,23,{"$f":"IF($R32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R32))","v":0},{"$f":"IF($R32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R32))","v":0},{"$f":"IF($R32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R32))","v":0},{"$f":"IF($R32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R32))","v":0},{"$f":"IF($R32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R32))","v":0},{"$f":"IF($R32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R32))","v":0},{"$f":"IF($R32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R32))","v":0},{"$f":"_xlfn.XLOOKUP($D32,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D32,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D32,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.24"},{"$f":"_xlfn.XLOOKUP($D32,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0170-TA"},{"$f":"_xlfn.XLOOKUP($R32,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":49.301511638041575},{"$f":"_xlfn.XLOOKUP($R32,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":20.62416740457175},{"$f":"_xlfn.XLOOKUP($R32,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":69.925679042613325},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S32,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S32,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S32,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"400W High Pressure Sodium - Twin Arc",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,84.591149163002328,69.925679042613325,null,83.230193535830225,81.869237908658135,80.508282281486032,79.147326654313929,77.786371027141826,null,0,0,0,0,0,null,{"$f":"IF($R32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R32))","v":0},{"$f":"IF($R32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R32))","v":0},{"$f":"IF($R32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R32))","v":0},{"$f":"IF($R32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R32))","v":0},{"$f":"IF($R32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R32))","v":0},{"$f":"IF($R32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R32))","v":0},null,0,0,0,0,0,null,{"$f":"CO32-_xlfn.XLOOKUP($R32,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":636.8168983605708},{"$f":"_xlfn.XLOOKUP($R32,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":903.21478113287844},null,{"$f":"CN32*'I_Global Inputs'!$F$63","v":721.18937624570458},{"$f":"CO32*'I_Global Inputs'!$F$63","v":1022.8825684401038},null,{"$f":"$CQ32*CH32","v":0},{"$f":"$CQ32*CI32","v":0},{"$f":"$CQ32*CJ32","v":0},{"$f":"$CQ32*CK32","v":0},{"$f":"$CQ32*CL32","v":0}]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D33,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"400W MH Standard Luminaire",null,35,33,23,{"$f":"IF($R33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R33))","v":0},{"$f":"IF($R33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R33))","v":0},{"$f":"IF($R33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R33))","v":0},{"$f":"IF($R33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R33))","v":0},{"$f":"IF($R33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R33))","v":0},{"$f":"IF($R33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R33))","v":0},{"$f":"IF($R33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R33))","v":0},{"$f":"_xlfn.XLOOKUP($D33,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D33,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D33,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.23"},{"$f":"_xlfn.XLOOKUP($D33,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0170-TA"},{"$f":"_xlfn.XLOOKUP($R33,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":48.405899972520587},{"$f":"_xlfn.XLOOKUP($R33,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":20.249508610034109},{"$f":"_xlfn.XLOOKUP($R33,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":68.655408582554699},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S33,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S33,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S33,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"400W MH Standard Luminaire",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,83.496574180579813,68.655408582554699,null,82.119314013083084,80.742053845586355,79.364793678089626,77.987533510592897,76.610273343096168,null,0,0,0,0,0,null,{"$f":"IF($R33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R33))","v":0},{"$f":"IF($R33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R33))","v":0},{"$f":"IF($R33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R33))","v":0},{"$f":"IF($R33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R33))","v":0},{"$f":"IF($R33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R33))","v":0},{"$f":"IF($R33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R33))","v":0},null,0,0,0,0,0,null,{"$f":"CO33-_xlfn.XLOOKUP($R33,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":625.24847735230821},{"$f":"_xlfn.XLOOKUP($R33,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":886.80697399721623},null,{"$f":"CN33*'I_Global Inputs'!$F$63","v":708.08824411090256},{"$f":"CO33*'I_Global Inputs'!$F$63","v":1004.3008752969233},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D34,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"2x400W High Pressure Sodium",null,37,35,32,{"$f":"IF($R34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R34))","v":0},{"$f":"IF($R34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R34))","v":0},{"$f":"IF($R34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R34))","v":0},{"$f":"IF($R34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R34))","v":0},{"$f":"IF($R34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R34))","v":0},{"$f":"IF($R34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R34))","v":0},{"$f":"IF($R34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R34))","v":0},{"$f":"_xlfn.XLOOKUP($D34,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D34,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D34,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D34,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0180"},{"$f":"_xlfn.XLOOKUP($R34,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R34,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R34,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S34,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S34,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S34,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"2x400W High Pressure Sodium",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R34))","v":0},{"$f":"IF($R34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R34))","v":0},{"$f":"IF($R34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R34))","v":0},{"$f":"IF($R34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R34))","v":0},{"$f":"IF($R34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R34))","v":0},{"$f":"IF($R34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R34))","v":0},null,0,0,0,0,0,null,{"$f":"CO34-_xlfn.XLOOKUP($R34,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R34,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN34*'I_Global Inputs'!$F$63","v":0},{"$f":"CO34*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D35,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"3x400W High Pressure Sodium",null,1,1,1,{"$f":"IF($R35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R35))","v":0},{"$f":"IF($R35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R35))","v":0},{"$f":"IF($R35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R35))","v":0},{"$f":"IF($R35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R35))","v":0},{"$f":"IF($R35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R35))","v":0},{"$f":"IF($R35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R35))","v":0},{"$f":"IF($R35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R35))","v":0},{"$f":"_xlfn.XLOOKUP($D35,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D35,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D35,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D35,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0190"},{"$f":"_xlfn.XLOOKUP($R35,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R35,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R35,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S35,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S35,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S35,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"3x400W High Pressure Sodium",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R35))","v":0},{"$f":"IF($R35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R35))","v":0},{"$f":"IF($R35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R35))","v":0},{"$f":"IF($R35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R35))","v":0},{"$f":"IF($R35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R35))","v":0},{"$f":"IF($R35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R35))","v":0},null,0,0,0,0,0,null,{"$f":"CO35-_xlfn.XLOOKUP($R35,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R35,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN35*'I_Global Inputs'!$F$63","v":0},{"$f":"CO35*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D36,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"600W High Pressure Sodium",null,0,0,0,{"$f":"IF($R36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R36))","v":0},{"$f":"IF($R36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R36))","v":0},{"$f":"IF($R36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R36))","v":0},{"$f":"IF($R36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R36))","v":0},{"$f":"IF($R36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R36))","v":0},{"$f":"IF($R36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R36))","v":0},{"$f":"IF($R36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R36))","v":0},{"$f":"_xlfn.XLOOKUP($D36,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D36,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D36,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D36,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0210"},{"$f":"_xlfn.XLOOKUP($R36,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R36,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R36,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S36,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S36,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S36,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"600W High Pressure Sodium",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R36))","v":0},{"$f":"IF($R36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R36))","v":0},{"$f":"IF($R36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R36))","v":0},{"$f":"IF($R36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R36))","v":0},{"$f":"IF($R36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R36))","v":0},{"$f":"IF($R36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R36))","v":0},null,0,0,0,0,0,null,{"$f":"CO36-_xlfn.XLOOKUP($R36,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R36,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN36*'I_Global Inputs'!$F$63","v":0},{"$f":"CO36*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D37,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"1000W High Pressure Sodium",null,31,29,27,{"$f":"IF($R37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R37))","v":0},{"$f":"IF($R37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R37))","v":0},{"$f":"IF($R37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R37))","v":0},{"$f":"IF($R37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R37))","v":0},{"$f":"IF($R37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R37))","v":0},{"$f":"IF($R37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R37))","v":0},{"$f":"IF($R37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R37))","v":0},{"$f":"_xlfn.XLOOKUP($D37,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D37,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D37,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D37,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"MHR0100"},{"$f":"_xlfn.XLOOKUP($R37,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R37,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R37,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S37,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S37,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S37,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"1000W High Pressure Sodium",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R37))","v":0},{"$f":"IF($R37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R37))","v":0},{"$f":"IF($R37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R37))","v":0},{"$f":"IF($R37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R37))","v":0},{"$f":"IF($R37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R37))","v":0},{"$f":"IF($R37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R37))","v":0},null,0,0,0,0,0,null,{"$f":"CO37-_xlfn.XLOOKUP($R37,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R37,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN37*'I_Global Inputs'!$F$63","v":0},{"$f":"CO37*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D38,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"Incandescent 60",null,73,44,21,{"$f":"IF($R38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R38))","v":0},{"$f":"IF($R38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R38))","v":0},{"$f":"IF($R38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R38))","v":0},{"$f":"IF($R38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R38))","v":0},{"$f":"IF($R38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R38))","v":0},{"$f":"IF($R38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R38))","v":0},{"$f":"IF($R38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R38))","v":0},{"$f":"_xlfn.XLOOKUP($D38,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D38,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D38,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D38,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"INC0030"},{"$f":"_xlfn.XLOOKUP($R38,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R38,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R38,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S38,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S38,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S38,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"Incandescent 60",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R38))","v":0},{"$f":"IF($R38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R38))","v":0},{"$f":"IF($R38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R38))","v":0},{"$f":"IF($R38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R38))","v":0},{"$f":"IF($R38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R38))","v":0},{"$f":"IF($R38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R38))","v":0},null,0,0,0,0,0,null,{"$f":"CO38-_xlfn.XLOOKUP($R38,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R38,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN38*'I_Global Inputs'!$F$63","v":0},{"$f":"CO38*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D39,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"Incandescent 75",null,73,44,21,{"$f":"IF($R39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R39))","v":0},{"$f":"IF($R39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R39))","v":0},{"$f":"IF($R39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R39))","v":0},{"$f":"IF($R39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R39))","v":0},{"$f":"IF($R39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R39))","v":0},{"$f":"IF($R39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R39))","v":0},{"$f":"IF($R39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R39))","v":0},{"$f":"_xlfn.XLOOKUP($D39,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D39,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D39,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D39,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"INC0030"},{"$f":"_xlfn.XLOOKUP($R39,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R39,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R39,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S39,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S39,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S39,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"Incandescent 75",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R39))","v":0},{"$f":"IF($R39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R39))","v":0},{"$f":"IF($R39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R39))","v":0},{"$f":"IF($R39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R39))","v":0},{"$f":"IF($R39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R39))","v":0},{"$f":"IF($R39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R39))","v":0},null,0,0,0,0,0,null,{"$f":"CO39-_xlfn.XLOOKUP($R39,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R39,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN39*'I_Global Inputs'!$F$63","v":0},{"$f":"CO39*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D40,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"Incandescent 100",null,73,44,21,{"$f":"IF($R40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R40))","v":0},{"$f":"IF($R40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R40))","v":0},{"$f":"IF($R40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R40))","v":0},{"$f":"IF($R40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R40))","v":0},{"$f":"IF($R40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R40))","v":0},{"$f":"IF($R40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R40))","v":0},{"$f":"IF($R40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R40))","v":0},{"$f":"_xlfn.XLOOKUP($D40,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D40,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D40,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D40,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"INC0030"},{"$f":"_xlfn.XLOOKUP($R40,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R40,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R40,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S40,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S40,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S40,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"Incandescent 100",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R40))","v":0},{"$f":"IF($R40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R40))","v":0},{"$f":"IF($R40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R40))","v":0},{"$f":"IF($R40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R40))","v":0},{"$f":"IF($R40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R40))","v":0},{"$f":"IF($R40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R40))","v":0},null,0,0,0,0,0,null,{"$f":"CO40-_xlfn.XLOOKUP($R40,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R40,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN40*'I_Global Inputs'!$F$63","v":0},{"$f":"CO40*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D41,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"Incandescent 150",null,73,44,21,{"$f":"IF($R41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R41))","v":0},{"$f":"IF($R41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R41))","v":0},{"$f":"IF($R41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R41))","v":0},{"$f":"IF($R41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R41))","v":0},{"$f":"IF($R41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R41))","v":0},{"$f":"IF($R41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R41))","v":0},{"$f":"IF($R41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R41))","v":0},{"$f":"_xlfn.XLOOKUP($D41,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D41,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D41,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D41,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"INC0030"},{"$f":"_xlfn.XLOOKUP($R41,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R41,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R41,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S41,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S41,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S41,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,{"$f":"D41","v":"Incandescent 150"},1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R41))","v":0},{"$f":"IF($R41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R41))","v":0},{"$f":"IF($R41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R41))","v":0},{"$f":"IF($R41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R41))","v":0},{"$f":"IF($R41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R41))","v":0},{"$f":"IF($R41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R41))","v":0},null,0,0,0,0,0,null,{"$f":"CO41-_xlfn.XLOOKUP($R41,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R41,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN41*'I_Global Inputs'!$F$63","v":0},{"$f":"CO41*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D42,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"Incandescent 200",null,73,44,21,{"$f":"IF($R42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R42))","v":0},{"$f":"IF($R42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R42))","v":0},{"$f":"IF($R42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R42))","v":0},{"$f":"IF($R42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R42))","v":0},{"$f":"IF($R42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R42))","v":0},{"$f":"IF($R42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R42))","v":0},{"$f":"IF($R42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R42))","v":0},{"$f":"_xlfn.XLOOKUP($D42,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D42,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D42,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D42,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"INC0030"},{"$f":"_xlfn.XLOOKUP($R42,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R42,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R42,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S42,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S42,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S42,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"Incandescent 200",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R42))","v":0},{"$f":"IF($R42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R42))","v":0},{"$f":"IF($R42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R42))","v":0},{"$f":"IF($R42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R42))","v":0},{"$f":"IF($R42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R42))","v":0},{"$f":"IF($R42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R42))","v":0},null,0,0,0,0,0,null,{"$f":"CO42-_xlfn.XLOOKUP($R42,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R42,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN42*'I_Global Inputs'!$F$63","v":0},{"$f":"CO42*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D43,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"Incandescent 300",null,73,44,21,{"$f":"IF($R43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R43))","v":0},{"$f":"IF($R43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R43))","v":0},{"$f":"IF($R43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R43))","v":0},{"$f":"IF($R43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R43))","v":0},{"$f":"IF($R43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R43))","v":0},{"$f":"IF($R43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R43))","v":0},{"$f":"IF($R43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R43))","v":0},{"$f":"_xlfn.XLOOKUP($D43,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D43,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D43,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D43,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"INC0030"},{"$f":"_xlfn.XLOOKUP($R43,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R43,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R43,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S43,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S43,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S43,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"Incandescent 300",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R43))","v":0},{"$f":"IF($R43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R43))","v":0},{"$f":"IF($R43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R43))","v":0},{"$f":"IF($R43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R43))","v":0},{"$f":"IF($R43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R43))","v":0},{"$f":"IF($R43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R43))","v":0},null,0,0,0,0,0,null,{"$f":"CO43-_xlfn.XLOOKUP($R43,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R43,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN43*'I_Global Inputs'!$F$63","v":0},{"$f":"CO43*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D44,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"Incandescent 500",null,73,44,21,{"$f":"IF($R44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R44))","v":0},{"$f":"IF($R44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R44))","v":0},{"$f":"IF($R44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R44))","v":0},{"$f":"IF($R44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R44))","v":0},{"$f":"IF($R44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R44))","v":0},{"$f":"IF($R44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R44))","v":0},{"$f":"IF($R44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R44))","v":0},{"$f":"_xlfn.XLOOKUP($D44,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D44,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D44,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D44,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"INC0030"},{"$f":"_xlfn.XLOOKUP($R44,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R44,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R44,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S44,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S44,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S44,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"Incandescent 500",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R44))","v":0},{"$f":"IF($R44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R44))","v":0},{"$f":"IF($R44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R44))","v":0},{"$f":"IF($R44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R44))","v":0},{"$f":"IF($R44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R44))","v":0},{"$f":"IF($R44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R44))","v":0},null,0,0,0,0,0,null,{"$f":"CO44-_xlfn.XLOOKUP($R44,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R44,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN44*'I_Global Inputs'!$F$63","v":0},{"$f":"CO44*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D45,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"Incandescent 1500",null,73,44,21,{"$f":"IF($R45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R45))","v":0},{"$f":"IF($R45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R45))","v":0},{"$f":"IF($R45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R45))","v":0},{"$f":"IF($R45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R45))","v":0},{"$f":"IF($R45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R45))","v":0},{"$f":"IF($R45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R45))","v":0},{"$f":"IF($R45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R45))","v":0},{"$f":"_xlfn.XLOOKUP($D45,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D45,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D45,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D45,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"INC0030"},{"$f":"_xlfn.XLOOKUP($R45,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R45,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R45,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S45,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S45,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S45,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"Incandescent 1500",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R45))","v":0},{"$f":"IF($R45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R45))","v":0},{"$f":"IF($R45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R45))","v":0},{"$f":"IF($R45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R45))","v":0},{"$f":"IF($R45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R45))","v":0},{"$f":"IF($R45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R45))","v":0},null,0,0,0,0,0,null,{"$f":"CO45-_xlfn.XLOOKUP($R45,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R45,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN45*'I_Global Inputs'!$F$63","v":0},{"$f":"CO45*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D46,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"55W Low Pressure Sodium",null,142,88,41,{"$f":"IF($R46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R46))","v":11.491024855096965},{"$f":"IF($R46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R46))","v":4},{"$f":"IF($R46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R46))","v":4.1346460234846312},{"$f":"IF($R46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R46))","v":2.4126397643856983},{"$f":"IF($R46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R46))","v":0.93212935423247167},{"$f":"IF($R46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R46))","v":0},{"$f":"IF($R46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R46))","v":0},{"$f":"_xlfn.XLOOKUP($D46,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D46,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D46,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($D46,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LPS0030"},{"$f":"_xlfn.XLOOKUP($R46,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":39.157229141055858},{"$f":"_xlfn.XLOOKUP($R46,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":16.380537271014823},{"$f":"_xlfn.XLOOKUP($R46,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":55.537766412070681},0,null,449.95669331660002,156.62891656422343,161.90128175874312,94.472288088873796,36.499602712785318,0,0,null,188.22916092107354,65.522149084059294,67.727723290143231,39.520335582052354,15.268779628411981,0,0,null,638.18585423767354,222.15106564828272,229.62900504888637,133.99262367092615,51.768382341197295,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S46,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":1.61E-2},{"$f":"_xlfn.XLOOKUP($S46,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S46,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"55W Low Pressure Sodium",1,0.97299999999999998,0.94599999999999995,0.91899999999999993,0.8919999999999999,0.86499999999999988,null,70.300682496143722,55.537766412070681,null,69.90208376187374,69.503485027603787,69.104886293333806,68.706287559063838,68.307688824793857,null,289.02037265932086,167.68687174098289,64.414693034913626,0,0,null,{"$f":"IF($R46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R46))","v":179},{"$f":"IF($R46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R46))","v":127.50980824333259},{"$f":"IF($R46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R46))","v":79.0196164866652},{"$f":"IF($R46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R46))","v":30.529424729997789},{"$f":"IF($R46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R46))","v":0},{"$f":"IF($R46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R46))","v":0},null,0,0,0,0,0,null,{"$f":"CO46-_xlfn.XLOOKUP($R46,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":505.78540863157787},{"$f":"_xlfn.XLOOKUP($R46,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":717.36924433608806},null,{"$f":"CN46*'I_Global Inputs'!$F$63","v":572.79739954176341},{"$f":"CO46*'I_Global Inputs'!$F$63","v":812.41417932295974},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D47,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"100W Low Pressure Sodium",null,103,64,30,{"$f":"IF($R47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R47))","v":11.491024855096965},{"$f":"IF($R47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R47))","v":4},{"$f":"IF($R47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R47))","v":4.1346460234846312},{"$f":"IF($R47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R47))","v":2.4126397643856983},{"$f":"IF($R47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R47))","v":0.93212935423247167},{"$f":"IF($R47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R47))","v":0},{"$f":"IF($R47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R47))","v":0},{"$f":"_xlfn.XLOOKUP($D47,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D47,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D47,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($D47,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LPS0040"},{"$f":"_xlfn.XLOOKUP($R47,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":39.157229141055858},{"$f":"_xlfn.XLOOKUP($R47,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":16.380537271014823},{"$f":"_xlfn.XLOOKUP($R47,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":55.537766412070681},0,null,449.95669331660002,156.62891656422343,161.90128175874312,94.472288088873796,36.499602712785318,0,0,null,188.22916092107354,65.522149084059294,67.727723290143231,39.520335582052354,15.268779628411981,0,0,null,638.18585423767354,222.15106564828272,229.62900504888637,133.99262367092615,51.768382341197295,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S47,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0.2414},{"$f":"_xlfn.XLOOKUP($S47,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S47,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"100W Low Pressure Sodium",1,0.74770000000000003,0.49540000000000001,0.24309999999999998,0,0,null,70.300682496143722,55.537766412070681,null,66.575998768132095,62.851315040120461,59.126631312108834,55.537766412070681,55.537766412070681,null,275.26818856617507,151.63758190972752,55.113668662897446,0,0,null,{"$f":"IF($R47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R47))","v":179},{"$f":"IF($R47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R47))","v":127.50980824333259},{"$f":"IF($R47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R47))","v":79.0196164866652},{"$f":"IF($R47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R47))","v":30.529424729997789},{"$f":"IF($R47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R47))","v":0},{"$f":"IF($R47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R47))","v":0},null,0,0,0,0,0,null,{"$f":"CO47-_xlfn.XLOOKUP($R47,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":505.78540863157787},{"$f":"_xlfn.XLOOKUP($R47,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":717.36924433608806},null,{"$f":"CN47*'I_Global Inputs'!$F$63","v":572.79739954176341},{"$f":"CO47*'I_Global Inputs'!$F$63","v":812.41417932295974},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D48,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"135W Low Pressure Sodium",null,80,49,23,{"$f":"IF($R48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R48))","v":0},{"$f":"IF($R48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R48))","v":0},{"$f":"IF($R48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R48))","v":0},{"$f":"IF($R48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R48))","v":0},{"$f":"IF($R48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R48))","v":0},{"$f":"IF($R48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R48))","v":0},{"$f":"IF($R48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R48))","v":0},{"$f":"_xlfn.XLOOKUP($D48,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D48,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D48,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D48,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LPS0050"},{"$f":"_xlfn.XLOOKUP($R48,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R48,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R48,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S48,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0.28570000000000001},{"$f":"_xlfn.XLOOKUP($S48,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S48,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"135W Low Pressure Sodium",1,0.70340000000000003,0.40679999999999999,0.11019999999999996,0,0,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R48))","v":0},{"$f":"IF($R48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R48))","v":0},{"$f":"IF($R48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R48))","v":0},{"$f":"IF($R48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R48))","v":0},{"$f":"IF($R48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R48))","v":0},{"$f":"IF($R48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R48))","v":0},null,0,0,0,0,0,null,{"$f":"CO48-_xlfn.XLOOKUP($R48,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R48,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN48*'I_Global Inputs'!$F$63","v":0},{"$f":"CO48*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D49,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"150W Low Pressure Sodium",null,80,49,23,{"$f":"IF($R49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R49))","v":0},{"$f":"IF($R49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R49))","v":0},{"$f":"IF($R49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R49))","v":0},{"$f":"IF($R49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R49))","v":0},{"$f":"IF($R49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R49))","v":0},{"$f":"IF($R49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R49))","v":0},{"$f":"IF($R49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R49))","v":0},{"$f":"_xlfn.XLOOKUP($D49,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D49,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D49,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D49,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LPS0050"},{"$f":"_xlfn.XLOOKUP($R49,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R49,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R49,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S49,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0.28570000000000001},{"$f":"_xlfn.XLOOKUP($S49,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S49,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"150W Low Pressure Sodium",1,0.70340000000000003,0.40679999999999999,0.11019999999999996,0,0,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R49))","v":0},{"$f":"IF($R49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R49))","v":0},{"$f":"IF($R49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R49))","v":0},{"$f":"IF($R49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R49))","v":0},{"$f":"IF($R49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R49))","v":0},{"$f":"IF($R49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R49))","v":0},null,0,0,0,0,0,null,{"$f":"CO49-_xlfn.XLOOKUP($R49,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R49,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN49*'I_Global Inputs'!$F$63","v":0},{"$f":"CO49*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D50,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"310W Low Pressure Sodium",null,80,49,23,{"$f":"IF($R50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R50))","v":0},{"$f":"IF($R50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R50))","v":0},{"$f":"IF($R50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R50))","v":0},{"$f":"IF($R50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R50))","v":0},{"$f":"IF($R50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R50))","v":0},{"$f":"IF($R50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R50))","v":0},{"$f":"IF($R50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R50))","v":0},{"$f":"_xlfn.XLOOKUP($D50,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D50,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D50,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D50,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LPS0050"},{"$f":"_xlfn.XLOOKUP($R50,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R50,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R50,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S50,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0.28570000000000001},{"$f":"_xlfn.XLOOKUP($S50,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S50,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"310W Low Pressure Sodium",1,0.70340000000000003,0.40679999999999999,0.11019999999999996,0,0,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R50))","v":0},{"$f":"IF($R50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R50))","v":0},{"$f":"IF($R50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R50))","v":0},{"$f":"IF($R50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R50))","v":0},{"$f":"IF($R50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R50))","v":0},{"$f":"IF($R50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R50))","v":0},null,0,0,0,0,0,null,{"$f":"CO50-_xlfn.XLOOKUP($R50,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R50,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN50*'I_Global Inputs'!$F$63","v":0},{"$f":"CO50*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D51,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"70W Metal Hallide",null,682,682,682,{"$f":"IF($R51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R51))","v":0},{"$f":"IF($R51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R51))","v":0},{"$f":"IF($R51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R51))","v":0},{"$f":"IF($R51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R51))","v":0},{"$f":"IF($R51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R51))","v":0},{"$f":"IF($R51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R51))","v":0},{"$f":"IF($R51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R51))","v":0},{"$f":"_xlfn.XLOOKUP($D51,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D51,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D51,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D51,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"MHR0060"},{"$f":"_xlfn.XLOOKUP($R51,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R51,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R51,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S51,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":1.46E-2},{"$f":"_xlfn.XLOOKUP($S51,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S51,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"70W Metal Hallide",1,0.97450000000000003,0.94900000000000007,0.9235000000000001,0.89800000000000013,0.87250000000000016,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R51))","v":0},{"$f":"IF($R51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R51))","v":0},{"$f":"IF($R51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R51))","v":0},{"$f":"IF($R51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R51))","v":0},{"$f":"IF($R51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R51))","v":0},{"$f":"IF($R51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R51))","v":0},null,0,0,0,0,0,null,{"$f":"CO51-_xlfn.XLOOKUP($R51,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R51,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN51*'I_Global Inputs'!$F$63","v":0},{"$f":"CO51*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D52,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"150W Metal Hallide",null,682,682,682,{"$f":"IF($R52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R52))","v":0},{"$f":"IF($R52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R52))","v":0},{"$f":"IF($R52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R52))","v":0},{"$f":"IF($R52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R52))","v":0},{"$f":"IF($R52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R52))","v":0},{"$f":"IF($R52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R52))","v":0},{"$f":"IF($R52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R52))","v":0},{"$f":"_xlfn.XLOOKUP($D52,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D52,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D52,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D52,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"MHR0060"},{"$f":"_xlfn.XLOOKUP($R52,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R52,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R52,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S52,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":1.46E-2},{"$f":"_xlfn.XLOOKUP($S52,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S52,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"150W Metal Hallide",1,0.97450000000000003,0.94900000000000007,0.9235000000000001,0.89800000000000013,0.87250000000000016,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R52))","v":0},{"$f":"IF($R52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R52))","v":0},{"$f":"IF($R52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R52))","v":0},{"$f":"IF($R52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R52))","v":0},{"$f":"IF($R52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R52))","v":0},{"$f":"IF($R52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R52))","v":0},null,0,0,0,0,0,null,{"$f":"CO52-_xlfn.XLOOKUP($R52,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R52,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN52*'I_Global Inputs'!$F$63","v":0},{"$f":"CO52*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D53,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"250W Metal Hallide",null,682,682,682,{"$f":"IF($R53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R53))","v":4.3581919743303787},{"$f":"IF($R53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R53))","v":4},{"$f":"IF($R53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R53))","v":2.4839573034415445},{"$f":"IF($R53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R53))","v":0.76967158915582989},{"$f":"IF($R53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R53))","v":0.29736452659088763},{"$f":"IF($R53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R53))","v":0},{"$f":"IF($R53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R53))","v":0},{"$f":"_xlfn.XLOOKUP($D53,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D53,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D53,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.11"},{"$f":"_xlfn.XLOOKUP($D53,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"MHR0060"},{"$f":"_xlfn.XLOOKUP($R53,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":39.157229141055858},{"$f":"_xlfn.XLOOKUP($R53,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":16.380537271014823},{"$f":"_xlfn.XLOOKUP($R53,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":55.537766412070681},0,null,170.65472177956528,156.62891656422343,97.264885307459778,30.138206779935434,11.643970906140984,0,0,null,71.389526069756442,65.522149084059294,40.6885551886337,12.607634152608281,4.8709907108997132,0,0,null,242.04424784932172,222.15106564828272,137.95344049609349,42.745840932543715,16.514961617040697,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S53,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":1.46E-2},{"$f":"_xlfn.XLOOKUP($S53,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S53,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"250W Metal Hallide",1,0.97450000000000003,0.94900000000000007,0.9235000000000001,0.89800000000000013,0.87250000000000016,null,70.300682496143722,55.537766412070681,null,69.924228135999854,69.547773775856001,69.171319415712134,68.794865055568266,68.418410695424413,null,173.68879716592957,53.52894556431324,20.569096651720312,0,0,null,{"$f":"IF($R53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R53))","v":301},{"$f":"IF($R53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R53))","v":218.07075159797222},{"$f":"IF($R53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R53))","v":135.14150319594444},{"$f":"IF($R53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R53))","v":52.212254793916685},{"$f":"IF($R53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R53))","v":0},{"$f":"IF($R53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R53))","v":0},null,0,0,0,0,0,null,{"$f":"CO53-_xlfn.XLOOKUP($R53,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":505.78540863157787},{"$f":"_xlfn.XLOOKUP($R53,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":717.36924433608806},null,{"$f":"CN53*'I_Global Inputs'!$F$63","v":572.79739954176341},{"$f":"CO53*'I_Global Inputs'!$F$63","v":812.41417932295974},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D54,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"400W Metal Hallide",null,161,161,161,{"$f":"IF($R54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R54))","v":4.3581919743303787},{"$f":"IF($R54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R54))","v":4},{"$f":"IF($R54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R54))","v":2.4839573034415445},{"$f":"IF($R54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R54))","v":0.76967158915582989},{"$f":"IF($R54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R54))","v":0.29736452659088763},{"$f":"IF($R54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R54))","v":0},{"$f":"IF($R54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R54))","v":0},{"$f":"_xlfn.XLOOKUP($D54,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D54,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D54,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.11"},{"$f":"_xlfn.XLOOKUP($D54,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"MHR0070"},{"$f":"_xlfn.XLOOKUP($R54,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":39.157229141055858},{"$f":"_xlfn.XLOOKUP($R54,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":16.380537271014823},{"$f":"_xlfn.XLOOKUP($R54,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":55.537766412070681},0,null,170.65472177956528,156.62891656422343,97.264885307459778,30.138206779935434,11.643970906140984,0,0,null,71.389526069756442,65.522149084059294,40.6885551886337,12.607634152608281,4.8709907108997132,0,0,null,242.04424784932172,222.15106564828272,137.95344049609349,42.745840932543715,16.514961617040697,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S54,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":9.7000000000000003E-3},{"$f":"_xlfn.XLOOKUP($S54,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S54,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"400W Metal Hallide",1,0.97940000000000005,0.9588000000000001,0.93820000000000014,0.91760000000000019,0.89700000000000024,null,70.300682496143722,55.537766412070681,null,69.996566424811817,69.692450353479913,69.388334282148008,69.084218210816104,68.7801021394842,null,173.86848238674253,53.640299015726661,20.633629174741202,0,0,null,{"$f":"IF($R54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R54))","v":301},{"$f":"IF($R54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R54))","v":218.07075159797222},{"$f":"IF($R54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R54))","v":135.14150319594444},{"$f":"IF($R54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R54))","v":52.212254793916685},{"$f":"IF($R54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R54))","v":0},{"$f":"IF($R54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R54))","v":0},null,0,0,0,0,0,null,{"$f":"CO54-_xlfn.XLOOKUP($R54,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":505.78540863157787},{"$f":"_xlfn.XLOOKUP($R54,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":717.36924433608806},null,{"$f":"CN54*'I_Global Inputs'!$F$63","v":572.79739954176341},{"$f":"CO54*'I_Global Inputs'!$F$63","v":812.41417932295974},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D55,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"1000W Metal Hallide",null,31,29,27,{"$f":"IF($R55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R55))","v":0},{"$f":"IF($R55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R55))","v":0},{"$f":"IF($R55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R55))","v":0},{"$f":"IF($R55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R55))","v":0},{"$f":"IF($R55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R55))","v":0},{"$f":"IF($R55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R55))","v":0},{"$f":"IF($R55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R55))","v":0},{"$f":"_xlfn.XLOOKUP($D55,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D55,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D55,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.50"},{"$f":"_xlfn.XLOOKUP($D55,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"MHR0100"},{"$f":"_xlfn.XLOOKUP($R55,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":60.831725787758103},{"$f":"_xlfn.XLOOKUP($R55,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":25.447570560649126},{"$f":"_xlfn.XLOOKUP($R55,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":86.279296348407229},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S55,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S55,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S55,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"1000W Metal Hallide",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,156.27433354212016,86.279296348407229,null,149.77879409054361,143.28325463896704,136.78771518739049,130.29217573581394,123.79663628423737,null,0,0,0,0,0,null,{"$f":"IF($R55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R55))","v":0},{"$f":"IF($R55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R55))","v":0},{"$f":"IF($R55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R55))","v":0},{"$f":"IF($R55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R55))","v":0},{"$f":"IF($R55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R55))","v":0},{"$f":"IF($R55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R55))","v":0},null,0,0,0,0,0,null,{"$f":"CO55-_xlfn.XLOOKUP($R55,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":785.75016568436592},{"$f":"_xlfn.XLOOKUP($R55,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1114.4508975041192},null,{"$f":"CN55*'I_Global Inputs'!$F$63","v":889.85495412216778},{"$f":"CO55*'I_Global Inputs'!$F$63","v":1262.1055592221157},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D56,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"50W Mercury Vapour",null,554,344,161,{"$f":"IF($R56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R56))","v":142.30424818673998},{"$f":"IF($R56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R56))","v":34},{"$f":"IF($R56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R56))","v":21.79336863864085},{"$f":"IF($R56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R56))","v":12.838260786684856},{"$f":"IF($R56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R56))","v":4.6100431487250964},{"$f":"IF($R56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R56))","v":0},{"$f":"IF($R56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R56))","v":0},{"$f":"_xlfn.XLOOKUP($D56,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D56,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D56,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($D56,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"MVA0010"},{"$f":"_xlfn.XLOOKUP($R56,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":14.82407085031053},{"$f":"_xlfn.XLOOKUP($R56,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":6.2013132797763717},{"$f":"_xlfn.XLOOKUP($R56,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":21.025384130086902},0,null,2109.5282574204075,504.01840891055804,323.06644076614748,190.31528749657971,68.339606259689475,0,0,null,882.47322404902332,210.84465151239664,135.14750634986541,79.614077105701043,28.58832179853102,0,0,null,2992.0014814694309,714.86306042295473,458.21394711601289,269.92936460228077,96.927928058220488,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S56,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":2.2200000000000001E-2},{"$f":"_xlfn.XLOOKUP($S56,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S56,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"50W Mercury Vapour",1,0.96689999999999998,0.93379999999999996,0.90069999999999995,0.86759999999999993,0.83449999999999991,null,25.784497686777943,21.025384130086902,null,25.626971028051472,25.469444369324997,25.311917710598522,25.154391051872047,24.996864393145575,null,558.49802670609461,326.98336890535649,116.68903282283814,0,0,null,{"$f":"IF($R56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R56))","v":658},{"$f":"IF($R56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R56))","v":476.71280581882297},{"$f":"IF($R56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R56))","v":295.42561163764606},{"$f":"IF($R56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R56))","v":114.13841745646904},{"$f":"IF($R56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R56))","v":0},{"$f":"IF($R56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R56))","v":0},null,0,0,0,0,0,null,{"$f":"CO56-_xlfn.XLOOKUP($R56,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":191.47929761828897},{"$f":"_xlfn.XLOOKUP($R56,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":271.58031191542949},null,{"$f":"CN56*'I_Global Inputs'!$F$63","v":216.84857228004992},{"$f":"CO56*'I_Global Inputs'!$F$63","v":307.56224631464556},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D57,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"80W Mercury Vapour",null,8872,5516,2573,{"$f":"IF($R57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R57))","v":142.30424818673998},{"$f":"IF($R57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R57))","v":34},{"$f":"IF($R57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R57))","v":21.79336863864085},{"$f":"IF($R57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R57))","v":12.838260786684856},{"$f":"IF($R57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R57))","v":4.6100431487250964},{"$f":"IF($R57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R57))","v":0},{"$f":"IF($R57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R57))","v":0},{"$f":"_xlfn.XLOOKUP($D57,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D57,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D57,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($D57,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"MVA0020"},{"$f":"_xlfn.XLOOKUP($R57,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":14.82407085031053},{"$f":"_xlfn.XLOOKUP($R57,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":6.2013132797763717},{"$f":"_xlfn.XLOOKUP($R57,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":21.025384130086902},0,null,2109.5282574204075,504.01840891055804,323.06644076614748,190.31528749657971,68.339606259689475,0,0,null,882.47322404902332,210.84465151239664,135.14750634986541,79.614077105701043,28.58832179853102,0,0,null,2992.0014814694309,714.86306042295473,458.21394711601289,269.92936460228077,96.927928058220488,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S57,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":2.2599999999999999E-2},{"$f":"_xlfn.XLOOKUP($S57,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S57,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"80W Mercury Vapour",1,0.96650000000000003,0.93300000000000005,0.89950000000000008,0.8660000000000001,0.83250000000000013,null,25.784497686777943,21.025384130086902,null,25.625067382628792,25.465637078479645,25.306206774330494,25.146776470181344,24.987346166032193,null,558.45653985964088,326.93448991259311,116.66270516022291,0,0,null,{"$f":"IF($R57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R57))","v":658},{"$f":"IF($R57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R57))","v":476.71280581882297},{"$f":"IF($R57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R57))","v":295.42561163764606},{"$f":"IF($R57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R57))","v":114.13841745646904},{"$f":"IF($R57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R57))","v":0},{"$f":"IF($R57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R57))","v":0},null,0,0,0,0,0,null,{"$f":"CO57-_xlfn.XLOOKUP($R57,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":191.47929761828897},{"$f":"_xlfn.XLOOKUP($R57,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":271.58031191542949},null,{"$f":"CN57*'I_Global Inputs'!$F$63","v":216.84857228004992},{"$f":"CO57*'I_Global Inputs'!$F$63","v":307.56224631464556},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D58,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"125W Mercury Vapour",null,220,137,64,{"$f":"IF($R58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R58))","v":0},{"$f":"IF($R58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R58))","v":0},{"$f":"IF($R58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R58))","v":0},{"$f":"IF($R58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R58))","v":0},{"$f":"IF($R58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R58))","v":0},{"$f":"IF($R58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R58))","v":0},{"$f":"IF($R58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R58))","v":0},{"$f":"_xlfn.XLOOKUP($D58,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D58,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($D58,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D58,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"MVA0080"},{"$f":"_xlfn.XLOOKUP($R58,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R58,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R58,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S58,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S58,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S58,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"125W Mercury Vapour",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R58))","v":0},{"$f":"IF($R58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R58))","v":0},{"$f":"IF($R58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R58))","v":0},{"$f":"IF($R58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R58))","v":0},{"$f":"IF($R58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R58))","v":0},{"$f":"IF($R58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R58))","v":0},null,0,0,0,0,0,null,{"$f":"CO58-_xlfn.XLOOKUP($R58,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R58,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN58*'I_Global Inputs'!$F$63","v":0},{"$f":"CO58*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D59,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"250W Mercury Vapour",null,351,218,102,{"$f":"IF($R59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R59))","v":11.491024855096965},{"$f":"IF($R59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R59))","v":4},{"$f":"IF($R59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R59))","v":4.1346460234846312},{"$f":"IF($R59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R59))","v":2.4126397643856983},{"$f":"IF($R59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R59))","v":0.93212935423247167},{"$f":"IF($R59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R59))","v":0},{"$f":"IF($R59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R59))","v":0},{"$f":"_xlfn.XLOOKUP($D59,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D59,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D59,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($D59,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"MVA0190"},{"$f":"_xlfn.XLOOKUP($R59,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":39.157229141055858},{"$f":"_xlfn.XLOOKUP($R59,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":16.380537271014823},{"$f":"_xlfn.XLOOKUP($R59,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":55.537766412070681},0,null,449.95669331660002,156.62891656422343,161.90128175874312,94.472288088873796,36.499602712785318,0,0,null,188.22916092107354,65.522149084059294,67.727723290143231,39.520335582052354,15.268779628411981,0,0,null,638.18585423767354,222.15106564828272,229.62900504888637,133.99262367092615,51.768382341197295,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S59,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":5.5599999999999997E-2},{"$f":"_xlfn.XLOOKUP($S59,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S59,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"250W Mercury Vapour",1,0.9335,0.86699999999999999,0.80049999999999999,0.73399999999999999,0.66749999999999998,null,70.300682496143722,55.537766412070681,null,69.31894857655287,68.337214656962004,67.355480737371153,66.373746817780287,65.392012898189435,null,286.60931508417997,164.8730814687477,62.784020763743456,0,0,null,{"$f":"IF($R59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R59))","v":179},{"$f":"IF($R59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R59))","v":127.50980824333259},{"$f":"IF($R59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R59))","v":79.0196164866652},{"$f":"IF($R59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R59))","v":30.529424729997789},{"$f":"IF($R59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R59))","v":0},{"$f":"IF($R59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R59))","v":0},null,0,0,0,0,0,null,{"$f":"CO59-_xlfn.XLOOKUP($R59,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":505.78540863157787},{"$f":"_xlfn.XLOOKUP($R59,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":717.36924433608806},null,{"$f":"CN59*'I_Global Inputs'!$F$63","v":572.79739954176341},{"$f":"CO59*'I_Global Inputs'!$F$63","v":812.41417932295974},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D60,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"400W Mercury Vapour",null,410,254,118,{"$f":"IF($R60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R60))","v":11.491024855096965},{"$f":"IF($R60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R60))","v":4},{"$f":"IF($R60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R60))","v":4.1346460234846312},{"$f":"IF($R60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R60))","v":2.4126397643856983},{"$f":"IF($R60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R60))","v":0.93212935423247167},{"$f":"IF($R60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R60))","v":0},{"$f":"IF($R60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R60))","v":0},{"$f":"_xlfn.XLOOKUP($D60,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D60,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D60,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($D60,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"MVA0220"},{"$f":"_xlfn.XLOOKUP($R60,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":39.157229141055858},{"$f":"_xlfn.XLOOKUP($R60,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":16.380537271014823},{"$f":"_xlfn.XLOOKUP($R60,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":55.537766412070681},0,null,449.95669331660002,156.62891656422343,161.90128175874312,94.472288088873796,36.499602712785318,0,0,null,188.22916092107354,65.522149084059294,67.727723290143231,39.520335582052354,15.268779628411981,0,0,null,638.18585423767354,222.15106564828272,229.62900504888637,133.99262367092615,51.768382341197295,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S60,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":4.3299999999999998E-2},{"$f":"_xlfn.XLOOKUP($S60,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S60,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"400W Mercury Vapour",1,0.94579999999999997,0.89159999999999995,0.83739999999999992,0.7831999999999999,0.72899999999999987,null,70.300682496143722,55.537766412070681,null,69.500532444386963,68.700382392630203,67.900232340873444,67.100082289116685,66.299932237359926,null,287.36010010124915,165.7492743889627,63.291799724133149,0,0,null,{"$f":"IF($R60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R60))","v":179},{"$f":"IF($R60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R60))","v":127.50980824333259},{"$f":"IF($R60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R60))","v":79.0196164866652},{"$f":"IF($R60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R60))","v":30.529424729997789},{"$f":"IF($R60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R60))","v":0},{"$f":"IF($R60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R60))","v":0},null,0,0,0,0,0,null,{"$f":"CO60-_xlfn.XLOOKUP($R60,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":505.78540863157787},{"$f":"_xlfn.XLOOKUP($R60,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":717.36924433608806},null,{"$f":"CN60*'I_Global Inputs'!$F$63","v":572.79739954176341},{"$f":"CO60*'I_Global Inputs'!$F$63","v":812.41417932295974},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D61,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"2x400W Mercury Vapour",null,0,0,0,{"$f":"IF($R61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R61))","v":11.491024855096965},{"$f":"IF($R61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R61))","v":4},{"$f":"IF($R61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R61))","v":4.1346460234846312},{"$f":"IF($R61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R61))","v":2.4126397643856983},{"$f":"IF($R61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R61))","v":0.93212935423247167},{"$f":"IF($R61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R61))","v":0},{"$f":"IF($R61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R61))","v":0},{"$f":"_xlfn.XLOOKUP($D61,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D61,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D61,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($D61,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"MVA0230"},{"$f":"_xlfn.XLOOKUP($R61,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":39.157229141055858},{"$f":"_xlfn.XLOOKUP($R61,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":16.380537271014823},{"$f":"_xlfn.XLOOKUP($R61,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":55.537766412070681},0,null,449.95669331660002,156.62891656422343,161.90128175874312,94.472288088873796,36.499602712785318,0,0,null,188.22916092107354,65.522149084059294,67.727723290143231,39.520335582052354,15.268779628411981,0,0,null,638.18585423767354,222.15106564828272,229.62900504888637,133.99262367092615,51.768382341197295,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S61,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($S61,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S61,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"2x400W Mercury Vapour",1,0.90720000000000001,0.81440000000000001,0.72160000000000002,0.62880000000000003,0.53600000000000003,null,70.300682496143722,55.537766412070681,null,68.930683883541747,67.560685270939771,66.190686658337796,64.820688045735807,63.450689433133832,null,285.00397801516203,162.99959579381644,61.698282011040291,0,0,null,{"$f":"IF($R61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R61))","v":179},{"$f":"IF($R61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R61))","v":127.50980824333259},{"$f":"IF($R61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R61))","v":79.0196164866652},{"$f":"IF($R61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R61))","v":30.529424729997789},{"$f":"IF($R61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R61))","v":0},{"$f":"IF($R61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R61))","v":0},null,0,0,0,0,0,null,{"$f":"CO61-_xlfn.XLOOKUP($R61,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":505.78540863157787},{"$f":"_xlfn.XLOOKUP($R61,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":717.36924433608806},null,{"$f":"CN61*'I_Global Inputs'!$F$63","v":572.79739954176341},{"$f":"CO61*'I_Global Inputs'!$F$63","v":812.41417932295974},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D62,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"250W HPS Asymetric Floodlight",null,23455,21907,15715,{"$f":"IF($R62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R62))","v":0},{"$f":"IF($R62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R62))","v":0},{"$f":"IF($R62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R62))","v":0},{"$f":"IF($R62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R62))","v":0},{"$f":"IF($R62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R62))","v":0},{"$f":"IF($R62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R62))","v":0},{"$f":"IF($R62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R62))","v":0},{"$f":"_xlfn.XLOOKUP($D62,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D62,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D62,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.18"},{"$f":"_xlfn.XLOOKUP($D62,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0110"},{"$f":"_xlfn.XLOOKUP($R62,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":54.004829496010373},{"$f":"_xlfn.XLOOKUP($R62,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":22.591693584536024},{"$f":"_xlfn.XLOOKUP($R62,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":76.596523080546405},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S62,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":5.0700000000000002E-2},{"$f":"_xlfn.XLOOKUP($S62,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S62,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"250W HPS Asymetric Floodlight",1,0.93840000000000001,0.87680000000000002,0.81520000000000004,0.75360000000000005,0.69200000000000006,null,90.821504065946627,76.596523080546405,null,89.94524523724597,89.068986408545328,88.192727579844671,87.316468751144015,86.440209922443358,null,0,0,0,0,0,null,{"$f":"IF($R62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R62))","v":0},{"$f":"IF($R62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R62))","v":0},{"$f":"IF($R62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R62))","v":0},{"$f":"IF($R62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R62))","v":0},{"$f":"IF($R62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R62))","v":0},{"$f":"IF($R62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R62))","v":0},null,0,0,0,0,0,null,{"$f":"CO62-_xlfn.XLOOKUP($R62,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":697.56863174159116},{"$f":"_xlfn.XLOOKUP($R62,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":989.38062206838777},null,{"$f":"CN62*'I_Global Inputs'!$F$63","v":789.99016469164167},{"$f":"CO62*'I_Global Inputs'!$F$63","v":1120.4646037754496},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D63,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"400W HPS Asymetric Floodlight",null,2687,2509,1814,{"$f":"IF($R63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R63))","v":0},{"$f":"IF($R63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R63))","v":0},{"$f":"IF($R63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R63))","v":0},{"$f":"IF($R63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R63))","v":0},{"$f":"IF($R63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R63))","v":0},{"$f":"IF($R63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R63))","v":0},{"$f":"IF($R63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R63))","v":0},{"$f":"_xlfn.XLOOKUP($D63,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D63,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D63,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.26"},{"$f":"_xlfn.XLOOKUP($D63,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"HPS0170"},{"$f":"_xlfn.XLOOKUP($R63,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":55.204655376535314},{"$f":"_xlfn.XLOOKUP($R63,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":23.093613485044514},{"$f":"_xlfn.XLOOKUP($R63,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":78.298268861579828},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S63,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":2.8899999999999999E-2},{"$f":"_xlfn.XLOOKUP($S63,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S63,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"400W HPS Asymetric Floodlight",1,0.96019999999999994,0.92039999999999988,0.88059999999999983,0.84079999999999977,0.80099999999999971,null,92.907033391353252,78.298268861579828,null,92.325604563068268,91.744175734783283,91.162746906498299,90.581318078213314,89.99988924992833,null,0,0,0,0,0,null,{"$f":"IF($R63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R63))","v":0},{"$f":"IF($R63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R63))","v":0},{"$f":"IF($R63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R63))","v":0},{"$f":"IF($R63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R63))","v":0},{"$f":"IF($R63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R63))","v":0},{"$f":"IF($R63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R63))","v":0},null,0,0,0,0,0,null,{"$f":"CO63-_xlfn.XLOOKUP($R63,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":713.06652157138433},{"$f":"_xlfn.XLOOKUP($R63,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1011.3617020407855},null,{"$f":"CN63*'I_Global Inputs'!$F$63","v":807.54138471775457},{"$f":"CO63*'I_Global Inputs'!$F$63","v":1145.3579779860138},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D64,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"250W MH Asymetric Floodlight",null,682,682,682,{"$f":"IF($R64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R64))","v":0},{"$f":"IF($R64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R64))","v":0},{"$f":"IF($R64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R64))","v":0},{"$f":"IF($R64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R64))","v":0},{"$f":"IF($R64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R64))","v":0},{"$f":"IF($R64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R64))","v":0},{"$f":"IF($R64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R64))","v":0},{"$f":"_xlfn.XLOOKUP($D64,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D64,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D64,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.19"},{"$f":"_xlfn.XLOOKUP($D64,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"MHR0060"},{"$f":"_xlfn.XLOOKUP($R64,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":51.806157798380397},{"$f":"_xlfn.XLOOKUP($R64,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":21.671929227359083},{"$f":"_xlfn.XLOOKUP($R64,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":73.478087025739484},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S64,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":1.46E-2},{"$f":"_xlfn.XLOOKUP($S64,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S64,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"250W MH Asymetric Floodlight",1,0.97450000000000003,0.94900000000000007,0.9235000000000001,0.89800000000000013,0.87250000000000016,null,88.119497518564444,73.478087025739484,null,87.746141550997407,87.372785583430371,86.999429615863335,86.626073648296313,86.252717680729262,null,0,0,0,0,0,null,{"$f":"IF($R64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R64))","v":0},{"$f":"IF($R64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R64))","v":0},{"$f":"IF($R64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R64))","v":0},{"$f":"IF($R64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R64))","v":0},{"$f":"IF($R64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R64))","v":0},{"$f":"IF($R64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R64))","v":0},null,0,0,0,0,0,null,{"$f":"CO64-_xlfn.XLOOKUP($R64,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":669.16886783014297},{"$f":"_xlfn.XLOOKUP($R64,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":949.1004620859178},null,{"$f":"CN64*'I_Global Inputs'!$F$63","v":757.82768898857739},{"$f":"CO64*'I_Global Inputs'!$F$63","v":1074.847687001381},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D65,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"HID"},"400W MH Asymetric Floodlight",null,161,161,161,{"$f":"IF($R65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R65))","v":0},{"$f":"IF($R65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R65))","v":0},{"$f":"IF($R65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R65))","v":0},{"$f":"IF($R65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R65))","v":0},{"$f":"IF($R65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R65))","v":0},{"$f":"IF($R65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R65))","v":0},{"$f":"IF($R65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R65))","v":0},{"$f":"_xlfn.XLOOKUP($D65,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D65,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($D65,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7107.09.25"},{"$f":"_xlfn.XLOOKUP($D65,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"MHR0070"},{"$f":"_xlfn.XLOOKUP($R65,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":54.004829496010373},{"$f":"_xlfn.XLOOKUP($R65,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":22.591693584536024},{"$f":"_xlfn.XLOOKUP($R65,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":76.596523080546405},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S65,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":9.7000000000000003E-3},{"$f":"_xlfn.XLOOKUP($S65,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S65,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"400W MH Asymetric Floodlight",1,0.97940000000000005,0.9588000000000001,0.93820000000000014,0.91760000000000019,0.89700000000000024,null,90.821504065946627,76.596523080546405,null,90.52846945764739,90.235434849348138,89.942400241048901,89.64936563274965,89.356331024450412,null,0,0,0,0,0,null,{"$f":"IF($R65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R65))","v":0},{"$f":"IF($R65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R65))","v":0},{"$f":"IF($R65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R65))","v":0},{"$f":"IF($R65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R65))","v":0},{"$f":"IF($R65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R65))","v":0},{"$f":"IF($R65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R65))","v":0},null,0,0,0,0,0,null,{"$f":"CO65-_xlfn.XLOOKUP($R65,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":697.56863174159116},{"$f":"_xlfn.XLOOKUP($R65,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":989.38062206838777},null,{"$f":"CN65*'I_Global Inputs'!$F$63","v":789.99016469164167},{"$f":"CO65*'I_Global Inputs'!$F$63","v":1120.4646037754496},null,0,0,0,0,0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($D66,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Steel pole"},"7.5m Steel Column Single Outreach",null,null,null,null,{"$f":"IF($R66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R66))","v":6427.5530916403677},{"$f":"IF($R66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R66))","v":3260},{"$f":"IF($R66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R66))","v":3076.6902298525542},{"$f":"IF($R66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R66))","v":3025.7535515190571},{"$f":"IF($R66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R66))","v":2991.5782601728974},{"$f":"IF($R66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R66))","v":2976.3462832329706},{"$f":"IF($R66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R66))","v":2955.6996351417802},{"$f":"_xlfn.XLOOKUP($D66,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D66,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($D66,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7.5_Single"},{"$f":"_xlfn.XLOOKUP($D66,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"STEEL POLE"},{"$f":"_xlfn.XLOOKUP($R66,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":143.71762952991696},{"$f":"_xlfn.XLOOKUP($R66,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":60.12100546073588},{"$f":"_xlfn.XLOOKUP($R66,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":203.83863499065285},{"$f":"SUM(T66:U66)-V66","v":0},null,{"$f":"I66*$T66","v":923752.6940082428},{"$f":"J66*$T66","v":468519.47226752929},{"$f":"K66*$T66","v":442174.62663226447},{"$f":"L66*$T66","v":434854.12796604633},{"$f":"M66*$T66","v":429942.53610528202},{"$f":"N66*$T66","v":427753.43248642137},{"$f":"O66*$T66","v":424786.14516501711},null,{"$f":"I66*$U66","v":386430.95452168031},{"$f":"J66*$U66","v":195994.47780199896},{"$f":"K66*$U66","v":184973.71010995813},{"$f":"L66*$U66","v":181911.34579371821},{"$f":"M66*$U66","v":179856.69291607352},{"$f":"N66*$U66","v":178940.93114729036},{"$f":"O66*$U66","v":177699.63390465401},null,{"$f":"SUM(Y66,AG66)","v":1310183.6485299231},{"$f":"SUM(Z66,AH66)","v":664513.95006952831},{"$f":"SUM(AA66,AI66)","v":627148.33674222254},{"$f":"SUM(AB66,AJ66)","v":616765.47375976457},{"$f":"SUM(AC66,AK66)","v":609799.22902135551},{"$f":"SUM(AD66,AL66)","v":606694.36363371171},{"$f":"SUM(AE66,AM66)","v":602485.77906967117},{"$f":"SUM(Y66:AE66,AG66:AM66)-SUM(AO66:AU66)","v":0},null,{"$f":"_xlfn.XLOOKUP($S66,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S66,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S66,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},6.7999999999999996E-3,null,null,"7.5m Steel Column Single Outreach",1,{"$f":"MAX(BE66-SUM($AX66:$BA66),0)","v":0.99319999999999997},{"$f":"MAX(BF66-SUM($AX66:$BA66),0)","v":0.98639999999999994},{"$f":"MAX(BG66-SUM($AX66:$BA66),0)","v":0.97959999999999992},{"$f":"MAX(BH66-SUM($AX66:$BA66),0)","v":0.97279999999999989},{"$f":"MAX(BI66-SUM($AX66:$BA66),0)","v":0.96599999999999986},null,169.16553176917475,203.83863499065285,null,{"$f":"$BL66*BF66+$BM66*(1-BF66)","v":169.4013088710808},{"$f":"$BL66*BG66+$BM66*(1-BG66)","v":169.63708597298685},{"$f":"$BL66*BH66+$BM66*(1-BH66)","v":169.8728630748929},{"$f":"$BL66*BI66+$BM66*(1-BI66)","v":170.10864017679896},{"$f":"$BL66*BJ66+$BM66*(1-BJ66)","v":170.34441727870501},null,521195.3519278891,513280.01535210857,508187.96416817693,506302.21893603035,503486.93199910753,null,{"$f":"IF($R66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R66))","v":35382},{"$f":"IF($R66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R66))","v":35912.729999999989},{"$f":"IF($R66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R66))","v":36451.420949999985},{"$f":"IF($R66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R66))","v":36998.192264249978},{"$f":"IF($R66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R66))","v":37553.165148213731},{"$f":"IF($R66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R66))","v":38116.462625436929},null,{"$f":"IFERROR(MAX(CB66-CA66,0),0)","v":530.72999999998865},538.69094999999652,546.77131424999243,554.9728839637537,563.29747722319735,null,{"$f":"CO66-_xlfn.XLOOKUP($R66,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":2655.1907774202564},{"$f":"_xlfn.XLOOKUP($R66,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":3765.9295208208969},null,{"$f":"CN66*'I_Global Inputs'!$F$63","v":3006.9795344796789},{"$f":"CO66*'I_Global Inputs'!$F$63","v":4264.8811127626768},null,{"$f":"$CQ66*CH66","v":1595894.2483343659},1619832.6620594056,1644130.1519902844,1668792.104270173,1693823.9858341876]
[null,"Support",{"$f":"_xlfn.XLOOKUP($D67,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Steel pole"},"7.5m Steel Column Double Outreach",null,null,null,null,{"$f":"IF($R67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R67))","v":0},{"$f":"IF($R67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R67))","v":0},{"$f":"IF($R67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R67))","v":0},{"$f":"IF($R67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R67))","v":0},{"$f":"IF($R67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R67))","v":0},{"$f":"IF($R67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R67))","v":0},{"$f":"IF($R67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R67))","v":0},{"$f":"_xlfn.XLOOKUP($D67,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D67,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($D67,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7.5_Double"},{"$f":"_xlfn.XLOOKUP($D67,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"STEEL POLE"},{"$f":"_xlfn.XLOOKUP($R67,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":157.61870692609043},{"$f":"_xlfn.XLOOKUP($R67,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":65.93620539674292},{"$f":"_xlfn.XLOOKUP($R67,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":223.55491232283339},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S67,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S67,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S67,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},6.7999999999999996E-3,null,null,"7.5m Steel Column Double Outreach",1,0.99319999999999997,0.98639999999999994,0.97959999999999992,0.97279999999999989,0.96599999999999986,null,176.66520032098805,223.55491232283339,null,176.98405036260058,177.30290040421315,177.62175044582568,177.94060048743825,178.25945052905081,null,0,0,0,0,0,null,{"$f":"IF($R67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R67))","v":0},{"$f":"IF($R67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R67))","v":0},{"$f":"IF($R67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R67))","v":0},{"$f":"IF($R67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R67))","v":0},{"$f":"IF($R67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R67))","v":0},{"$f":"IF($R67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R67))","v":0},null,0,0,0,0,0,null,{"$f":"CO67-_xlfn.XLOOKUP($R67,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":2912.0139147016962},{"$f":"_xlfn.XLOOKUP($R67,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":4130.1887832975872},null,{"$f":"CN67*'I_Global Inputs'!$F$63","v":3297.8294140263652},{"$f":"CO67*'I_Global Inputs'!$F$63","v":4677.4014321411087},null,0,0,0,0,0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($D68,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Steel pole"},"9.0m Steel Column Single Outreach",null,null,null,null,{"$f":"IF($R68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R68))","v":771.97523040224678},{"$f":"IF($R68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R68))","v":496},{"$f":"IF($R68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R68))","v":468.10992454198379},{"$f":"IF($R68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R68))","v":460.36004955627391},{"$f":"IF($R68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R68))","v":455.1603733269194},{"$f":"IF($R68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R68))","v":452.84287008697959},{"$f":"IF($R68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R68))","v":449.70153957985377},{"$f":"_xlfn.XLOOKUP($D68,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D68,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($D68,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($D68,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"STEEL POLE"},{"$f":"_xlfn.XLOOKUP($R68,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":159.5422383930362},{"$f":"_xlfn.XLOOKUP($R68,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":66.740871088811488},{"$f":"_xlfn.XLOOKUP($R68,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":226.2831094818477},0,null,123162.65624235431,79132.950242945954,74683.30517542336,73446.872772937015,72617.304788386726,72247.565134003613,71746.390233364436,null,51522.299336031901,33103.472060050495,31242.064129249815,30724.830721874147,30377.799800947239,30223.127615962512,30013.472481539076,null,174684.9555783862,112236.42230299645,105925.36930467318,104171.70349481117,102995.10458933396,102470.69274996613,101759.86271490352,0,null,{"$f":"_xlfn.XLOOKUP($S68,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S68,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S68,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},6.7999999999999996E-3,null,null,"9.0m Steel Column Single Outreach",1,0.99319999999999997,0.98639999999999994,0.97959999999999992,0.97279999999999989,0.96599999999999986,null,242.45761080253828,226.2831094818477,null,242.34762419355758,242.2376375845769,242.1276509755962,242.01766436661549,241.90767775763479,null,113445.32807417528,111516.53084283054,110206.9120108224,109595.97374352549,108786.2551237955,null,{"$f":"IF($R68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R68))","v":10919},{"$f":"IF($R68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R68))","v":11082.784999999998},{"$f":"IF($R68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R68))","v":11249.026774999997},{"$f":"IF($R68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R68))","v":11417.762176624994},{"$f":"IF($R68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R68))","v":11589.028609274368},{"$f":"IF($R68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R68))","v":11762.864038413481},null,163.78499999999804,166.2417749999986,168.73540162499739,171.26643264937411,173.83542913911333,null,{"$f":"CO68-_xlfn.XLOOKUP($R68,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":2947.5512598960022},{"$f":"_xlfn.XLOOKUP($R68,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":4180.5923695471856},null,{"$f":"CN68*'I_Global Inputs'!$F$63","v":3338.0751359600795},{"$f":"CO68*'I_Global Inputs'!$F$63","v":4734.4830375782058},null,546726.63614321512,554927.5356853652,563251.44872064178,571700.22045145731,580275.72375822451]
[null,"Support",{"$f":"_xlfn.XLOOKUP($D69,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Steel pole"},"9.0m Steel Column Double Outreach",null,null,null,null,{"$f":"IF($R69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R69))","v":0},{"$f":"IF($R69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R69))","v":0},{"$f":"IF($R69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R69))","v":0},{"$f":"IF($R69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R69))","v":0},{"$f":"IF($R69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R69))","v":0},{"$f":"IF($R69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R69))","v":0},{"$f":"IF($R69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R69))","v":0},{"$f":"_xlfn.XLOOKUP($D69,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D69,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($D69,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"9.0_Double"},{"$f":"_xlfn.XLOOKUP($D69,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"STEEL POLE"},{"$f":"_xlfn.XLOOKUP($R69,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":177.1346986510643},{"$f":"_xlfn.XLOOKUP($R69,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":74.100277187424581},{"$f":"_xlfn.XLOOKUP($R69,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":251.23497583848885},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S69,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S69,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S69,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},6.7999999999999996E-3,null,null,"9.0m Steel Column Double Outreach",1,0.99319999999999997,0.98639999999999994,0.97959999999999992,0.97279999999999989,0.96599999999999986,null,279.04722002283012,251.23497583848885,null,278.85809676237659,278.66897350192306,278.47985024146953,278.29072698101601,278.10160372056248,null,0,0,0,0,0,null,{"$f":"IF($R69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R69))","v":0},{"$f":"IF($R69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R69))","v":0},{"$f":"IF($R69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R69))","v":0},{"$f":"IF($R69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R69))","v":0},{"$f":"IF($R69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R69))","v":0},{"$f":"IF($R69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R69))","v":0},null,0,0,0,0,0,null,{"$f":"CO69-_xlfn.XLOOKUP($R69,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":3272.5728900330687},{"$f":"_xlfn.XLOOKUP($R69,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":4641.5794150911361},null,{"$f":"CN69*'I_Global Inputs'!$F$63","v":3706.1591916884386},{"$f":"CO69*'I_Global Inputs'!$F$63","v":5256.5466962045366},null,0,0,0,0,0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($D70,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Steel pole"},"10.5m Steel Column Single Outreach",null,null,null,null,{"$f":"IF($R70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R70))","v":259.64750529173045},{"$f":"IF($R70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R70))","v":454},{"$f":"IF($R70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R70))","v":428.47158415738022},{"$f":"IF($R70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R70))","v":421.3779485857828},{"$f":"IF($R70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R70))","v":416.61856752101085},{"$f":"IF($R70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R70))","v":414.4973044747756},{"$f":"IF($R70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R70))","v":411.62197372833373},{"$f":"_xlfn.XLOOKUP($D70,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D70,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($D70,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"10.5_Single"},{"$f":"_xlfn.XLOOKUP($D70,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"STEEL POLE"},{"$f":"_xlfn.XLOOKUP($R70,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":255.03554332291012},{"$f":"_xlfn.XLOOKUP($R70,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":106.6883258717166},{"$f":"_xlfn.XLOOKUP($R70,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":361.72386919462673},0,null,66219.342584514656,115786.13666860119,109275.48326400547,107466.35406186841,106252.54272613351,105711.5452526061,104978.23371345423,null,27701.357656342399,48436.499945759337,45712.915997353222,44956.107893875436,44448.337495889369,44222.023492752996,43915.259269087641,null,93920.700240857055,164222.63661436053,154988.39926135869,152422.46195574384,150700.88022202288,149933.56874535908,148893.49298254188,0,null,{"$f":"_xlfn.XLOOKUP($S70,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S70,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S70,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},6.7999999999999996E-3,null,null,"10.5m Steel Column Single Outreach",1,0.99319999999999997,0.98639999999999994,0.97959999999999992,0.97279999999999989,0.96599999999999986,null,335.17327635210938,361.72386919462673,null,335.35382038343852,335.53436441476759,335.71490844609673,335.89545247742586,336.075996508755,null,143689.58267292145,141386.78215712926,139865.06425226011,139227.7596372281,138336.26500565032,null,{"$f":"IF($R70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R70))","v":6930},{"$f":"IF($R70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R70))","v":7033.949999999998},{"$f":"IF($R70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R70))","v":7139.4592499999972},{"$f":"IF($R70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R70))","v":7246.5511387499955},{"$f":"IF($R70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R70))","v":7355.249405831245},{"$f":"IF($R70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R70))","v":7465.5781469187132},null,103.949999999998,105.50924999999916,107.09188874999836,108.69826708124947,110.32874108746819,null,{"$f":"CO70-_xlfn.XLOOKUP($R70,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":4711.7950996011423},{"$f":"_xlfn.XLOOKUP($R70,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":6682.8675410236492},null,{"$f":"CN70*'I_Global Inputs'!$F$63","v":5336.0653236856879},{"$f":"CO70*'I_Global Inputs'!$F$63","v":7568.2870317216484},null,554683.99039711663,563004.25025307969,571449.31400687166,580021.05371698085,588721.36952273536]
[null,"Support",{"$f":"_xlfn.XLOOKUP($D71,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Steel pole"},"10.5m Steel Column Double Outreach",null,null,null,null,{"$f":"IF($R71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R71))","v":0},{"$f":"IF($R71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R71))","v":0},{"$f":"IF($R71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R71))","v":0},{"$f":"IF($R71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R71))","v":0},{"$f":"IF($R71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R71))","v":0},{"$f":"IF($R71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R71))","v":0},{"$f":"IF($R71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R71))","v":0},{"$f":"_xlfn.XLOOKUP($D71,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D71,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($D71,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"10.5_Double"},{"$f":"_xlfn.XLOOKUP($D71,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"STEEL POLE"},{"$f":"_xlfn.XLOOKUP($R71,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":279.2765465896149},{"$f":"_xlfn.XLOOKUP($R71,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":116.82899890214601},{"$f":"_xlfn.XLOOKUP($R71,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":396.10554549176089},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S71,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S71,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S71,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},6.7999999999999996E-3,null,null,"10.5m Steel Column Double Outreach",1,0.99319999999999997,0.98639999999999994,0.97959999999999992,0.97279999999999989,0.96599999999999986,null,388.25956360907776,396.10554549176089,null,388.31291628588002,388.36626896268223,388.41962163948449,388.4729743162867,388.52632699308896,null,0,0,0,0,0,null,{"$f":"IF($R71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R71))","v":0},{"$f":"IF($R71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R71))","v":0},{"$f":"IF($R71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R71))","v":0},{"$f":"IF($R71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R71))","v":0},{"$f":"IF($R71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R71))","v":0},{"$f":"IF($R71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R71))","v":0},null,0,0,0,0,0,null,{"$f":"CO71-_xlfn.XLOOKUP($R71,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":5159.6489121062423},{"$f":"_xlfn.XLOOKUP($R71,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":7318.0708220337638},null,{"$f":"CN71*'I_Global Inputs'!$F$63","v":5843.2557147090993},{"$f":"CO71*'I_Global Inputs'!$F$63","v":8287.6490009160152},null,0,0,0,0,0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($D72,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Steel pole"},"12.0m Steel Column Single Outreach",null,null,null,null,{"$f":"IF($R72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R72))","v":1775.2643385062499},{"$f":"IF($R72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R72))","v":177},{"$f":"IF($R72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R72))","v":167.04729162082887},{"$f":"IF($R72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R72))","v":164.28171123278318},{"$f":"IF($R72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R72))","v":162.42618161061435},{"$f":"IF($R72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R72))","v":161.59916936571645},{"$f":"IF($R72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R72))","v":160.47817037426225},{"$f":"_xlfn.XLOOKUP($D72,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D72,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($D72,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"12.0_Single"},{"$f":"_xlfn.XLOOKUP($D72,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"STEEL POLE"},{"$f":"_xlfn.XLOOKUP($R72,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":266.70263258035175},{"$f":"_xlfn.XLOOKUP($R72,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":111.5689876197002},{"$f":"_xlfn.XLOOKUP($R72,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":378.27162020005193},0,null,473467.67260563356,47206.36596672226,44551.952440692796,43814.364870588419,43319.490235525162,43098.92389263471,42799.950510493953,null,198064.44500449905,19747.710808686934,18637.297210748704,18328.744206673549,18121.72464522981,18029.455726317454,17904.387003718202,null,671532.11761013255,66954.076775409194,63189.249651441496,62143.109077261965,61441.214880754967,61128.379618952167,60704.337514212151,0,null,{"$f":"_xlfn.XLOOKUP($S72,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S72,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S72,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},6.7999999999999996E-3,null,null,"12.0m Steel Column Single Outreach",1,0.99319999999999997,0.98639999999999994,0.97959999999999992,0.97279999999999989,0.96599999999999986,null,382.28952525973585,378.27162020005193,null,382.26220350533004,382.23488175092416,382.20755999651828,382.18023824211247,382.15291648770659,null,63855.865784575501,62794.200466902352,62080.51455294426,61760.009047916996,61327.200841135389,null,{"$f":"IF($R72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R72))","v":4134},{"$f":"IF($R72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R72))","v":4196.0099999999993},{"$f":"IF($R72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R72))","v":4258.9501499999988},{"$f":"IF($R72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R72))","v":4322.8344022499987},{"$f":"IF($R72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R72))","v":4387.6769182837479},{"$f":"IF($R72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R72))","v":4453.492072058003},null,62.009999999999309,62.940149999999448,63.884252249999918,64.842516033749234,65.815153774255123,null,{"$f":"CO72-_xlfn.XLOOKUP($R72,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":4927.3451883204207},{"$f":"_xlfn.XLOOKUP($R72,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":6988.588112677704},null,{"$f":"CN72*'I_Global Inputs'!$F$63","v":5580.1738491242586},{"$f":"CO72*'I_Global Inputs'!$F$63","v":7914.5128133305861},null,346026.58038419142,351216.9790899551,356485.23377630714,361832.51228294789,367259.9999671902]
[null,"Support",{"$f":"_xlfn.XLOOKUP($D73,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Steel pole"},"12.0m Steel Column Double Outreach",null,null,null,null,{"$f":"IF($R73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R73))","v":0},{"$f":"IF($R73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R73))","v":0},{"$f":"IF($R73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R73))","v":0},{"$f":"IF($R73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R73))","v":0},{"$f":"IF($R73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R73))","v":0},{"$f":"IF($R73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R73))","v":0},{"$f":"IF($R73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R73))","v":0},{"$f":"_xlfn.XLOOKUP($D73,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D73,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($D73,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"12.0_Double"},{"$f":"_xlfn.XLOOKUP($D73,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"STEEL POLE"},{"$f":"_xlfn.XLOOKUP($R73,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":301.75018084707312},{"$f":"_xlfn.XLOOKUP($R73,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":126.23033325712132},{"$f":"_xlfn.XLOOKUP($R73,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":427.98051410419441},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S73,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S73,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S73,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},{"$f":"IF(OR($B73=\"Support\",$B73=\"Bracket\"),$BA$5,0)","v":6.7999999999999996E-3},null,null,{"$f":"D73","v":"12.0m Steel Column Double Outreach"},1,0.99319999999999997,0.98639999999999994,0.97959999999999992,0.97279999999999989,0.96599999999999986,null,390.6823685818328,427.98051410419441,null,390.9359959713849,391.18962336093693,391.44325075048897,391.69687814004101,391.9505055295931,null,0,0,0,0,0,null,{"$f":"IF($R73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R73))","v":0},{"$f":"IF($R73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R73))","v":0},{"$f":"IF($R73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R73))","v":0},{"$f":"IF($R73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R73))","v":0},{"$f":"IF($R73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R73))","v":0},{"$f":"IF($R73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R73))","v":0},null,0,0,0,0,0,null,{"$f":"CO73-_xlfn.XLOOKUP($R73,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":5574.8504890505465},{"$f":"_xlfn.XLOOKUP($R73,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":7906.9625465015379},null,{"$f":"CN73*'I_Global Inputs'!$F$63","v":6313.4677443577712},{"$f":"CO73*'I_Global Inputs'!$F$63","v":8954.5635512970293},null,0,0,0,0,0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($D74,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Roundabout column"},"12m Roundabout Column",null,null,null,null,{"$f":"IF($R74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R74))","v":205.57465916173447},{"$f":"IF($R74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R74))","v":16},{"$f":"IF($R74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R74))","v":13.973070417182155},{"$f":"IF($R74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R74))","v":13.189648453741324},{"$f":"IF($R74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R74))","v":12.858486426741033},{"$f":"IF($R74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R74))","v":12.527443572737726},{"$f":"IF($R74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R74))","v":12.026968232593529},{"$f":"_xlfn.XLOOKUP($D74,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D74,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Roundabout column"},{"$f":"_xlfn.XLOOKUP($D74,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.10.73"},{"$f":"_xlfn.XLOOKUP($D74,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"R/BOUT COLUMN"},{"$f":"_xlfn.XLOOKUP($R74,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":355.56886907211231},{"$f":"_xlfn.XLOOKUP($R74,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":148.74415886954338},{"$f":"_xlfn.XLOOKUP($R74,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":504.31302794165572},0,null,73095.949068022877,5689.1019051537969,4968.3888457024477,4689.8283841555376,4572.0774767354151,4454.3689435230553,4276.415492829502,null,30578.029761905265,2379.9065419126941,2078.4126060286594,1961.8831650367267,1912.6247478810353,1863.3840570125403,1788.9412735078431,null,103673.97882992815,8069.0084470664915,7046.8014517311076,6651.7115491922641,6484.7022246164506,6317.7530005355957,6065.3567663373451,0,null,{"$f":"_xlfn.XLOOKUP($S74,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S74,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S74,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},6.7999999999999996E-3,null,null,"12m Roundabout Column",1,0.99319999999999997,0.98639999999999994,0.97959999999999992,0.97279999999999989,0.96599999999999986,null,520.24797855052407,{"$f":"_xlfn.XLOOKUP($BD74,$D$9:$D$178,$V$9:$V$178)","v":504.31302794165572},null,520.1396208863838,520.03126322224341,519.92290555810314,519.81454789396287,519.70619022982248,null,{"$f":"K74*BO74","v":7267.9475494118706},{"$f":"L74*BP74","v":6859.02954685641},{"$f":"M74*BQ74","v":6685.4216240706292},{"$f":"N74*BR74","v":6511.9474170297917},{"$f":"O74*BS74","v":6250.4898401762839},null,{"$f":"IF($R74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R74))","v":380},{"$f":"IF($R74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R74))","v":385.69999999999993},{"$f":"IF($R74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R74))","v":391.48549999999989},{"$f":"IF($R74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R74))","v":397.35778249999981},{"$f":"IF($R74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R74))","v":403.31814923749971},{"$f":"IF($R74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R74))","v":409.36792147606218},null,5.6999999999999318,5.7854999999999563,5.8722824999999261,5.9603667374998963,6.0497722385624684,null,{"$f":"CO74-_xlfn.XLOOKUP($R74,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":6569.1535894800872},{"$f":"_xlfn.XLOOKUP($R74,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":9317.209761275848},null,{"$f":"CN74*'I_Global Inputs'!$F$63","v":7439.5070103446069},{"$f":"CO74*'I_Global Inputs'!$F$63","v":10551.655763820985},null,42405.189958963754,43041.267808348399,43686.886825473404,44342.19012785529,45007.322979773671]
[null,"Support",{"$f":"_xlfn.XLOOKUP($D75,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Roundabout column"},"15m Roundabout Column",null,null,null,null,{"$f":"IF($R75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R75))","v":76.339127817369231},{"$f":"IF($R75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R75))","v":2},{"$f":"IF($R75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R75))","v":1.7466338021477692},{"$f":"IF($R75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R75))","v":1.648706056717665},{"$f":"IF($R75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R75))","v":1.6073108033426291},{"$f":"IF($R75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R75))","v":1.5659304465922155},{"$f":"IF($R75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R75))","v":1.5033710290741911},{"$f":"_xlfn.XLOOKUP($D75,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D75,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Roundabout column"},{"$f":"_xlfn.XLOOKUP($D75,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.10.74"},{"$f":"_xlfn.XLOOKUP($D75,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"R/BOUT COLUMN"},{"$f":"_xlfn.XLOOKUP($R75,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":391.35728300414621},{"$f":"_xlfn.XLOOKUP($R75,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":163.71542882770112},{"$f":"_xlfn.XLOOKUP($R75,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":555.07271183184741},0,null,29875.873649511861,782.71456600829242,683.55785921175243,645.23312282950519,629.03278893938284,612.83828495179876,588.35520128562268,null,12497.893046953292,327.43085765540224,285.95090192358009,269.91861908636065,263.14157742863529,256.3669745781981,246.12503271202351,null,42373.766696465151,1110.1454236636946,969.50876113533252,915.15174191586584,892.17436636801813,869.20525952999685,834.48023399764622,0,null,{"$f":"_xlfn.XLOOKUP($S75,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S75,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S75,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},6.7999999999999996E-3,null,null,"15m Roundabout Column",1,0.99319999999999997,0.98639999999999994,0.97959999999999992,0.97279999999999989,0.96599999999999986,null,446.73573399724376,555.07271183184741,null,447.47242544651908,448.20911689579435,448.94580834506968,449.68249979434501,450.41919124362028,null,781.57046381393786,738.96508570217202,721.59544786841991,704.17151772766249,677.1471630546863,null,{"$f":"IF($R75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R75))","v":40},{"$f":"IF($R75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R75))","v":40.599999999999994},{"$f":"IF($R75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R75))","v":41.208999999999989},{"$f":"IF($R75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R75))","v":41.827134999999984},{"$f":"IF($R75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R75))","v":42.454542024999974},{"$f":"IF($R75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R75))","v":43.091360155374964},null,0.59999999999999432,0.60899999999999466,0.61813499999999522,0.62740702499998946,0.63681813037499069,null,{"$f":"CO75-_xlfn.XLOOKUP($R75,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":7230.3464224098443},{"$f":"_xlfn.XLOOKUP($R75,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":10254.997595453482},null,{"$f":"CN75*'I_Global Inputs'!$F$63","v":8188.3019119659957},{"$f":"CO75*'I_Global Inputs'!$F$63","v":11613.692002059184},null,4912.981147179551,4986.6758643872472,5061.4760023530616,5137.3981423883106,5214.4591145241466]
[null,"Support",{"$f":"_xlfn.XLOOKUP($D76,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Roundabout column"},"18m Roundabout Column",null,null,null,null,{"$f":"IF($R76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R76))","v":10.819718903249184},{"$f":"IF($R76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R76))","v":3},{"$f":"IF($R76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R76))","v":2.619950703221654},{"$f":"IF($R76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R76))","v":2.4730590850764975},{"$f":"IF($R76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R76))","v":2.4109662050139433},{"$f":"IF($R76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R76))","v":2.3488956698883228},{"$f":"IF($R76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R76))","v":2.2550565436112859},{"$f":"_xlfn.XLOOKUP($D76,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D76,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Roundabout column"},{"$f":"_xlfn.XLOOKUP($D76,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.10.75"},{"$f":"_xlfn.XLOOKUP($D76,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"R/BOUT COLUMN"},{"$f":"_xlfn.XLOOKUP($R76,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":524.71173015565364},{"$f":"_xlfn.XLOOKUP($R76,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":219.50123236226503},{"$f":"_xlfn.XLOOKUP($R76,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":744.21296251791864},0,null,5677.2334255217102,1574.1351904669609,1374.7188664099556,1297.6431113076469,1265.0622487796766,1232.493110902225,1183.2546205971059,null,2374.9416330764902,658.50369708679511,575.08240808553592,542.83951687898684,529.2100531843339,515.58549423087493,494.98769036926711,null,8052.1750585982008,2232.6388875537559,1949.8012744954915,1840.4826281866337,1794.2723019640105,1748.0786051330999,1678.242310966373,0,null,{"$f":"_xlfn.XLOOKUP($S76,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S76,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S76,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},6.7999999999999996E-3,null,null,"18m Roundabout Column",1,0.99319999999999997,0.98639999999999994,0.97959999999999992,0.97279999999999989,0.96599999999999986,null,774.1202570840461,744.21296251791864,null,773.91688748099637,773.71351787794686,773.51014827489712,773.30677867184738,773.10340906879776,null,2027.6240935909502,1913.4392446345535,1864.9068267261014,1816.4169439175898,1743.3919015087852,null,{"$f":"IF($R76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R76))","v":61},{"$f":"IF($R76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R76))","v":61.914999999999985},{"$f":"IF($R76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R76))","v":62.843724999999978},{"$f":"IF($R76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R76))","v":63.786380874999971},{"$f":"IF($R76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R76))","v":64.743176588124953},{"$f":"IF($R76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R76))","v":65.714324236946823},null,0.91499999999998494,0.92872499999999292,0.9426558749999927,0.95679571312498268,0.97114764882186932,null,{"$f":"CO76-_xlfn.XLOOKUP($R76,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":9694.0768593981047},{"$f":"_xlfn.XLOOKUP($R76,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":13749.373691853476},null,{"$f":"CN76*'I_Global Inputs'!$F$63","v":10978.454343007601},{"$f":"CO76*'I_Global Inputs'!$F$63","v":15571.041318351521},null,10045.28572385179,10195.965009709656,10348.9044848553,10504.138052128021,10661.700122910072]
[null,"Support",{"$f":"_xlfn.XLOOKUP($D77,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Wood pole"},"9.5m Timber Pole",null,null,null,null,{"$f":"IF($R77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R77))","v":501.54805532074153},{"$f":"IF($R77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R77))","v":79},{"$f":"IF($R77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R77))","v":76.17276093293242},{"$f":"IF($R77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R77))","v":72.497098276758251},{"$f":"IF($R77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R77))","v":68.992222694255432},{"$f":"IF($R77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R77))","v":66.84721122791629},{"$f":"IF($R77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R77))","v":64.08030585004623},{"$f":"_xlfn.XLOOKUP($D77,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D77,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($D77,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"9.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($D77,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"WOOD POLE"},{"$f":"_xlfn.XLOOKUP($R77,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":74.36277104936282},{"$f":"_xlfn.XLOOKUP($R77,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":31.107975959230096},{"$f":"_xlfn.XLOOKUP($R77,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":105.47074700859291},0,null,37296.503208069458,5874.6589128996629,5664.417581453502,5391.0851208977301,5130.4528603995705,4970.9438638299343,4765.1891127001327,null,15602.144847316233,2457.5301007791777,2369.5804158498431,2255.2379903073374,2146.2084049467471,2079.4814398195963,1993.4086138433497,null,52898.648055385689,8332.1890136788406,8033.9979973033451,7646.3231112050671,7276.661265346318,7050.4253036495302,6758.5977265434822,0,null,{"$f":"_xlfn.XLOOKUP($S77,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S77,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S77,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},6.7999999999999996E-3,null,null,"9.5m Timber Pole",1,0.99319999999999997,0.98639999999999994,0.97959999999999992,0.97279999999999989,0.96599999999999986,null,106.3383931216926,105.47074700859291,null,106.33249312812353,106.32659313455446,106.32069314098537,106.3147931474163,106.30889315384721,null,8099.6395784512333,7708.3694719086834,7335.3009381904585,7106.8474341775645,6812.3063878784151,null,{"$f":"IF($R77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R77))","v":3544},{"$f":"IF($R77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R77))","v":3597.16},{"$f":"IF($R77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R77))","v":3651.1173999999996},{"$f":"IF($R77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R77))","v":3705.884160999999},{"$f":"IF($R77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R77))","v":3761.472423414999},{"$f":"IF($R77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R77))","v":3817.8945097662236},null,53.159999999999854,53.95739999999978,54.766760999999406,55.588262414999917,56.422086351224607,null,{"$f":"CO77-_xlfn.XLOOKUP($R77,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1373.8561129870332},{"$f":"_xlfn.XLOOKUP($R77,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1948.5776077773776},null,{"$f":"CN77*'I_Global Inputs'!$F$63","v":1555.8796189724569},{"$f":"CO77*'I_Global Inputs'!$F$63","v":2206.7465124388482},null,82710.560544575579,83951.218952744108,85210.487237034686,86488.644545591014,87785.974213774403]
[null,"Support",{"$f":"_xlfn.XLOOKUP($D78,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Wood pole"},"11m Timber Pole",null,null,null,null,{"$f":"IF($R78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R78))","v":680.89910041961423},{"$f":"IF($R78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R78))","v":410},{"$f":"IF($R78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R78))","v":395.32698712028218},{"$f":"IF($R78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R78))","v":376.25076320849212},{"$f":"IF($R78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R78))","v":358.06090259043953},{"$f":"IF($R78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R78))","v":346.92856460057817},{"$f":"IF($R78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R78))","v":332.56867593061963},{"$f":"_xlfn.XLOOKUP($D78,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D78,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($D78,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"11m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($D78,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"WOOD POLE"},{"$f":"_xlfn.XLOOKUP($R78,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":107.16851382841759},{"$f":"_xlfn.XLOOKUP($R78,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":44.831513198288732},{"$f":"_xlfn.XLOOKUP($R78,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":152.00002702670633},0,null,72970.944659076529,43939.09066965121,42366.605685946626,40322.235119861958,38372.854790679201,37179.818672870126,35640.890745369135,null,30525.737007164858,18380.920411298379,17723.107040722651,16867.891056647724,16052.412080274466,15553.332522754185,14909.556984320983,null,103496.68166624139,62320.011080949589,60089.712726669277,57190.126176509686,54425.266870953667,52733.151195624312,50550.447729690117,0,null,{"$f":"_xlfn.XLOOKUP($S78,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S78,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S78,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},6.7999999999999996E-3,null,null,"11m Timber Pole",1,0.99319999999999997,0.98639999999999994,0.97959999999999992,0.97279999999999989,0.96599999999999986,null,151.67880677291976,152.00002702670633,null,151.68099107064549,151.68317536837125,151.68535966609701,151.68754396382275,151.68972826154851,null,59963.589203376709,57070.910498237237,54312.596791798147,52624.741895156119,50447.252080218677,null,{"$f":"IF($R78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R78))","v":4941},{"$f":"IF($R78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R78))","v":5015.1149999999998},{"$f":"IF($R78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R78))","v":5090.3417249999993},{"$f":"IF($R78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R78))","v":5166.6968508749978},{"$f":"IF($R78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R78))","v":5244.1973036381232},{"$f":"IF($R78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R78))","v":5322.8602631926951},null,74.114999999999782,75.226724999999533,76.355125874998521,77.500452763125395,78.662959554571898,null,{"$f":"CO78-_xlfn.XLOOKUP($R78,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1979.943939221567},{"$f":"_xlfn.XLOOKUP($R78,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2808.2085075368382},null,{"$f":"CN78*'I_Global Inputs'!$F$63","v":2242.2685990348336},{"$f":"CO78*'I_Global Inputs'!$F$63","v":3180.2707295177029},null,166185.7372174662,168678.52327572764,171208.70112486131,173776.83164173848,176383.48411636372]
[null,"Support",{"$f":"_xlfn.XLOOKUP($D79,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Wood pole"},"12.5m Timber Pole",null,null,null,null,{"$f":"IF($R79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R79))","v":209.94028207470626},{"$f":"IF($R79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R79))","v":141},{"$f":"IF($R79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R79))","v":135.95391508282873},{"$f":"IF($R79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R79))","v":129.39355515218878},{"$f":"IF($R79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R79))","v":123.13801772012678},{"$f":"IF($R79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R79))","v":119.30957953336959},{"$f":"IF($R79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R79))","v":114.37117879565213},{"$f":"_xlfn.XLOOKUP($D79,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D79,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($D79,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"12.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($D79,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"WOOD POLE"},{"$f":"_xlfn.XLOOKUP($R79,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":124.50641789759986},{"$f":"_xlfn.XLOOKUP($R79,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":52.084431498086026},{"$f":"_xlfn.XLOOKUP($R79,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":176.59084939568589},0,null,26138.912493533371,17555.404923561578,16927.134966117479,16110.328051034552,15331.473493344161,14854.808368568642,14239.945782572575,null,10934.620240408896,7343.9048412301299,7081.0823770281977,6739.3897596179931,6413.5736487540462,6214.1716222712348,5956.9578273374927,null,37073.532733942266,24899.309764791709,24008.217343145676,22849.717810652546,21745.047142098207,21068.979990839878,20196.903609910067,0,null,{"$f":"_xlfn.XLOOKUP($S79,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S79,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S79,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},6.7999999999999996E-3,null,null,"12.5m Timber Pole",1,0.99319999999999997,0.98639999999999994,0.97959999999999992,0.97279999999999989,0.96599999999999986,null,167.34630345467488,176.59084939568589,null,167.40916636707377,167.47202927947262,167.53489219187151,167.59775510427039,167.66061801666925,null,22759.931588356296,21669.801257022416,20629.914523462205,19996.017692227146,19175.542520174014,null,{"$f":"IF($R79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R79))","v":1629},{"$f":"IF($R79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R79))","v":1653.4349999999997},{"$f":"IF($R79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R79))","v":1678.2365249999996},{"$f":"IF($R79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R79))","v":1703.4100728749995},{"$f":"IF($R79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R79))","v":1728.9612239681244},{"$f":"IF($R79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R79))","v":1754.8956423276461},null,24.434999999999718,24.801524999999856,25.17354787499994,25.551151093124872,25.934418359521715,null,{"$f":"CO79-_xlfn.XLOOKUP($R79,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":2300.2626303582515},{"$f":"_xlfn.XLOOKUP($R79,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":3262.5252463869074},null,{"$f":"CN79*'I_Global Inputs'!$F$63","v":2605.0266188917535},{"$f":"CO79*'I_Global Inputs'!$F$63","v":3694.7803261580652},null,63653.825432619262,64608.632814108925,65577.762306320787,66561.42874091542,67559.850172029066]
[null,"Support",{"$f":"_xlfn.XLOOKUP($D80,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Wood pole"},"14m Timber Pole",null,null,null,null,{"$f":"IF($R80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R80))","v":40.833745585664509},{"$f":"IF($R80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R80))","v":30},{"$f":"IF($R80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R80))","v":28.92636491124016},{"$f":"IF($R80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R80))","v":27.530543649401871},{"$f":"IF($R80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R80))","v":26.199578238324847},{"$f":"IF($R80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R80))","v":25.385016921993532},{"$f":"IF($R80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R80))","v":24.334293360777046},{"$f":"_xlfn.XLOOKUP($D80,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D80,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($D80,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"14m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($D80,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"WOOD POLE"},{"$f":"_xlfn.XLOOKUP($R80,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":133.0512060471207},{"$f":"_xlfn.XLOOKUP($R80,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":55.658949507313501},{"$f":"_xlfn.XLOOKUP($R80,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":188.71015555443418},0,null,5432.9790975939541,3991.5361814136209,3848.6877379996167,3662.9720356858188,3485.8854825350186,3377.5071169978073,3237.7070799558282,null,2272.7633837469866,1669.768485219405,1610.011084024841,1532.321138890949,1458.2410022798322,1412.9033751035367,1354.4212054636437,null,7705.7424813409407,5661.3046666330256,5458.6988220244575,5195.2931745767673,4944.1264848148512,4790.4104921013441,4592.1282854194724,0,null,{"$f":"_xlfn.XLOOKUP($S80,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S80,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S80,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},6.7999999999999996E-3,null,null,"14m Timber Pole",1,0.99319999999999997,0.98639999999999994,0.97959999999999992,0.97279999999999989,0.96599999999999986,null,177.95634635428331,188.71015555443418,null,178.02947225684434,178.10259815940537,178.17572406196641,178.24884996452741,178.32197586708844,null,5149.7454794569858,4903.261352699391,4668.1288227316682,4524.8500726754146,4339.3392734231347,null,{"$f":"IF($R80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R80))","v":325},{"$f":"IF($R80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R80))","v":329.875},{"$f":"IF($R80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R80))","v":334.823125},{"$f":"IF($R80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R80))","v":339.84547187499999},{"$f":"IF($R80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R80))","v":344.94315395312498},{"$f":"IF($R80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R80))","v":350.11730126242185},null,4.875,4.9481250000000045,5.0223468749999824,5.0976820781249899,5.1741473092968704,null,{"$f":"CO80-_xlfn.XLOOKUP($R80,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":2458.1280416082654},{"$f":"_xlfn.XLOOKUP($R80,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":3486.4300661831621},null,{"$f":"CN80*'I_Global Inputs'!$F$63","v":2783.8077689574448},{"$f":"CO80*'I_Global Inputs'!$F$63","v":3948.350508957828},null,13571.062873667543,13774.628816772569,13981.248249024096,14190.966972759479,14403.831477350886]
[null,"Support",{"$f":"_xlfn.XLOOKUP($D81,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Wood pole"},"15.5m Timber Pole",null,null,null,null,{"$f":"IF($R81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R81))","v":6.3487095610220443},{"$f":"IF($R81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R81))","v":7},{"$f":"IF($R81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R81))","v":6.7494851459560374},{"$f":"IF($R81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R81))","v":6.4237935181937686},{"$f":"IF($R81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R81))","v":6.1132349222757965},{"$f":"IF($R81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R81))","v":5.9231706151318226},{"$f":"IF($R81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R81))","v":5.6780017841813111},{"$f":"_xlfn.XLOOKUP($D81,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D81,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($D81,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"15.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($D81,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"WOOD POLE"},{"$f":"_xlfn.XLOOKUP($R81,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":138.93377442557488},{"$f":"_xlfn.XLOOKUP($R81,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":58.119788353327017},{"$f":"_xlfn.XLOOKUP($R81,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":197.05356277890195},0,null,882.05018204452722,972.53642097902411,937.73144675702451,892.48187961320309,849.33480170201233,822.92845012691828,788.86621907145798,null,368.9856560033449,406.83851847328913,392.27864817688942,373.3495197028958,355.29991983683681,344.25342253210732,330.00426196643099,null,1251.0358380478722,1379.3749394523134,1330.0100949339139,1265.8313993160989,1204.6347215388491,1167.1818726590257,1118.870481037889,0,null,{"$f":"_xlfn.XLOOKUP($S81,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S81,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S81,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},6.7999999999999996E-3,null,null,"15.5m Timber Pole",1,0.99319999999999997,0.98639999999999994,0.97959999999999992,0.97279999999999989,0.96599999999999986,null,189.31095366789938,197.05356277890195,null,189.36360340985419,189.41625315180903,189.46890289376384,189.52155263571865,189.57420237767349,null,1278.106828399521,1216.7708992371408,1158.2679138554388,1122.5684915060476,1076.4026593351789,null,{"$f":"IF($R81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R81))","v":74},{"$f":"IF($R81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R81))","v":75.11},{"$f":"IF($R81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R81))","v":76.236649999999997},{"$f":"IF($R81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R81))","v":77.380199749999989},{"$f":"IF($R81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R81))","v":78.540902746249984},{"$f":"IF($R81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R81))","v":79.719016287443722},null,1.1099999999999994,1.1266499999999979,1.1435497499999911,1.1607029962499951,1.1781135411937385,null,{"$f":"CO81-_xlfn.XLOOKUP($R81,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":2566.8088023270775},{"$f":"_xlfn.XLOOKUP($R81,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":3640.5749542329386},null,{"$f":"CN81*'I_Global Inputs'!$F$63","v":2906.8877472596687},{"$f":"CO81*'I_Global Inputs'!$F$63","v":4122.9182001580357},null,3226.6453994582307,3275.0450804500997,3324.1707566568316,3374.0333180066959,3424.6438177767773]
[null,"Support",{"$f":"_xlfn.XLOOKUP($D82,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Steel pole"},"Decorative Category P Column",null,null,null,null,{"$f":"IF($R82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R82))","v":0},{"$f":"IF($R82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R82))","v":0},{"$f":"IF($R82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R82))","v":0},{"$f":"IF($R82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R82))","v":0},{"$f":"IF($R82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R82))","v":0},{"$f":"IF($R82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R82))","v":0},{"$f":"IF($R82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R82))","v":0},{"$f":"_xlfn.XLOOKUP($D82,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D82,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($D82,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.10.71"},{"$f":"_xlfn.XLOOKUP($D82,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"STEEL POLE"},{"$f":"_xlfn.XLOOKUP($R82,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":148.38474479375887},{"$f":"_xlfn.XLOOKUP($R82,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":62.073387107866473},{"$f":"_xlfn.XLOOKUP($R82,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":210.45813190162536},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S82,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S82,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S82,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},6.7999999999999996E-3,null,null,"Decorative Category P Column",1,0.99319999999999997,0.98639999999999994,0.97959999999999992,0.97279999999999989,0.96599999999999986,null,233.39493536075878,210.45813190162536,null,233.23896509723667,233.08299483371457,232.92702457019246,232.77105430667035,232.61508404314824,null,0,0,0,0,0,null,{"$f":"IF($R82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R82))","v":0},{"$f":"IF($R82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R82))","v":0},{"$f":"IF($R82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R82))","v":0},{"$f":"IF($R82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R82))","v":0},{"$f":"IF($R82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R82))","v":0},{"$f":"IF($R82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R82))","v":0},null,0,0,0,0,0,null,{"$f":"CO82-_xlfn.XLOOKUP($R82,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":2741.4159778096819},{"$f":"_xlfn.XLOOKUP($R82,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":3888.2250750035337},null,{"$f":"CN82*'I_Global Inputs'!$F$63","v":3104.6287938595724},{"$f":"CO82*'I_Global Inputs'!$F$63","v":4403.3797214925289},null,0,0,0,0,0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($D83,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Suspended"},"Suspended",null,null,null,null,{"$f":"IF($R83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R83))","v":0},{"$f":"IF($R83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R83))","v":0},{"$f":"IF($R83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R83))","v":0},{"$f":"IF($R83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R83))","v":0},{"$f":"IF($R83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R83))","v":0},{"$f":"IF($R83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R83))","v":0},{"$f":"IF($R83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R83))","v":0},{"$f":"_xlfn.XLOOKUP($D83,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D83,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Suspended"},{"$f":"_xlfn.XLOOKUP($D83,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D83,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"SUSPENDED"},{"$f":"_xlfn.XLOOKUP($R83,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R83,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R83,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S83,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S83,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S83,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},6.7999999999999996E-3,null,null,"Suspended",1,0.99319999999999997,0.98639999999999994,0.97959999999999992,0.97279999999999989,0.96599999999999986,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R83))","v":0},{"$f":"IF($R83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R83))","v":0},{"$f":"IF($R83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R83))","v":0},{"$f":"IF($R83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R83))","v":0},{"$f":"IF($R83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R83))","v":0},{"$f":"IF($R83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R83))","v":0},null,0,0,0,0,0,null,{"$f":"CO83-_xlfn.XLOOKUP($R83,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R83,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN83*'I_Global Inputs'!$F$63","v":0},{"$f":"CO83*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($D84,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Shared or No Pole"},"SHARED OR NO POLE",null,null,null,null,{"$f":"IF($R84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R84))","v":0},{"$f":"IF($R84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R84))","v":0},{"$f":"IF($R84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R84))","v":0},{"$f":"IF($R84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R84))","v":0},{"$f":"IF($R84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R84))","v":0},{"$f":"IF($R84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R84))","v":0},{"$f":"IF($R84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R84))","v":0},{"$f":"_xlfn.XLOOKUP($D84,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D84,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Shared or No Pole"},{"$f":"_xlfn.XLOOKUP($D84,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D84,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"SHARED OR NO POLE"},{"$f":"_xlfn.XLOOKUP($R84,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R84,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R84,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S84,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S84,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S84,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},6.7999999999999996E-3,null,null,"SHARED OR NO POLE",1,0.99319999999999997,0.98639999999999994,0.97959999999999992,0.97279999999999989,0.96599999999999986,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R84))","v":0},{"$f":"IF($R84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R84))","v":0},{"$f":"IF($R84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R84))","v":0},{"$f":"IF($R84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R84))","v":0},{"$f":"IF($R84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R84))","v":0},{"$f":"IF($R84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R84))","v":0},null,0,0,0,0,0,null,{"$f":"CO84-_xlfn.XLOOKUP($R84,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R84,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN84*'I_Global Inputs'!$F$63","v":0},{"$f":"CO84*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Traffic",{"$f":"_xlfn.XLOOKUP($D85,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Night patrol"},"Night Patrol Per Asset Inspection",null,null,null,null,{"$f":"IF($R85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R85))","v":0},{"$f":"IF($R85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R85))","v":0},{"$f":"IF($R85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R85))","v":0},{"$f":"IF($R85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R85))","v":0},{"$f":"IF($R85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R85))","v":0},{"$f":"IF($R85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R85))","v":0},{"$f":"IF($R85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R85))","v":0},{"$f":"_xlfn.XLOOKUP($D85,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D85,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Night patrol"},{"$f":"_xlfn.XLOOKUP($D85,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($D85,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"Street Patrol"},{"$f":"_xlfn.XLOOKUP($R85,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R85,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R85,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":0},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S85,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S85,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S85,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},0,null,null,"Night Patrol Per Asset Inspection",1,1,1,1,1,1,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"IF($R85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R85))","v":0},{"$f":"IF($R85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R85))","v":0},{"$f":"IF($R85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R85))","v":0},{"$f":"IF($R85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R85))","v":0},{"$f":"IF($R85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R85))","v":0},{"$f":"IF($R85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R85))","v":0},null,0,0,0,0,0,null,{"$f":"CO85-_xlfn.XLOOKUP($R85,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":0},{"$f":"_xlfn.XLOOKUP($R85,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"CN85*'I_Global Inputs'!$F$63","v":0},{"$f":"CO85*'I_Global Inputs'!$F$63","v":0},null,0,0,0,0,0]
[null,"Bracket",{"$f":"_xlfn.XLOOKUP($D86,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Streetlight Bracket Category P"},"Streetlight Bracket Category P",null,null,null,null,{"$f":"IF($R86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R86))","v":5167.1205080660884},{"$f":"IF($R86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R86))","v":23134.689738409012},{"$f":"IF($R86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R86))","v":19425.881915468424},{"$f":"IF($R86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R86))","v":16018.814892390847},{"$f":"IF($R86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R86))","v":12203.048493670602},{"$f":"IF($R86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R86))","v":9853.3187132513431},{"$f":"IF($R86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R86))","v":6603.5704182947602},{"$f":"_xlfn.XLOOKUP($D86,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D86,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Streetlight Bracket Category P"},{"$f":"_xlfn.XLOOKUP($D86,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"Cat_P_Bracket"},{"$f":"_xlfn.XLOOKUP($D86,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":0},{"$f":"_xlfn.XLOOKUP($R86,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":15.327843257588242},{"$f":"_xlfn.XLOOKUP($R86,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":6.4120550220941217},{"$f":"_xlfn.XLOOKUP($R86,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":21.739898279682365},{"$f":"SUM(T86:U86)-V86","v":0},null,{"$f":"I86*$T86","v":79200.813240706731},{"$f":"J86*$T86","v":354604.89812326845},{"$f":"K86*$T86","v":297756.87314071803},{"$f":"L86*$T86","v":245533.88384288715},{"$f":"M86*$T86","v":187046.41457573129},{"$f":"N86*$T86","v":151030.12480377764},{"$f":"O86*$T86","v":101218.49231206851},null,{"$f":"I86*$U86","v":33131.86100351069},{"$f":"J86*$U86","v":148340.90352175484},{"$f":"K86*$U86","v":124559.82369468668},{"$f":"L86*$U86","v":102713.52247875083},{"$f":"M86*$U86","v":78246.618378698695},{"$f":"N86*$U86","v":63180.021739597265},{"$f":"O86*$U86","v":42342.456864379099},null,{"$f":"SUM(Y86,AG86)","v":112332.67424421743},{"$f":"SUM(Z86,AH86)","v":502945.80164502328},{"$f":"SUM(AA86,AI86)","v":422316.69683540473},{"$f":"SUM(AB86,AJ86)","v":348247.40632163797},{"$f":"SUM(AC86,AK86)","v":265293.03295442997},{"$f":"SUM(AD86,AL86)","v":214210.1465433749},{"$f":"SUM(AE86,AM86)","v":143560.94917644761},{"$f":"SUM(Y86:AE86,AG86:AM86)-SUM(AO86:AU86)","v":0},null,{"$f":"_xlfn.XLOOKUP($S86,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S86,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S86,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},{"$f":"IF(OR($B86=\"Support\",$B86=\"Bracket\"),$BA$5,0)","v":6.7999999999999996E-3},null,null,"Streetlight Bracket Category P",1,{"$f":"MAX(BE86-SUM($AX86:$BA86),0)","v":0.99319999999999997},{"$f":"MAX(BF86-SUM($AX86:$BA86),0)","v":0.98639999999999994},{"$f":"MAX(BG86-SUM($AX86:$BA86),0)","v":0.97959999999999992},{"$f":"MAX(BH86-SUM($AX86:$BA86),0)","v":0.97279999999999989},{"$f":"MAX(BI86-SUM($AX86:$BA86),0)","v":0.96599999999999986},null,18.371021162291193,21.739898279682365,null,{"$f":"$BL86*BF86+$BM86*(1-BF86)","v":18.393929526689451},{"$f":"$BL86*BG86+$BM86*(1-BG86)","v":18.416837891087713},{"$f":"$BL86*BH86+$BM86*(1-BH86)","v":18.439746255485971},{"$f":"$BL86*BI86+$BM86*(1-BI86)","v":18.462654619884233},{"$f":"$BL86*BJ86+$BM86*(1-BJ86)","v":18.485562984282492},null,357318.30294691731,295015.91708050389,225021.11776667621,181918.42026240169,122070.71688853246,null,{"$f":"IF($R86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R86))","v":0},{"$f":"IF($R86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R86))","v":0},{"$f":"IF($R86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R86))","v":0},{"$f":"IF($R86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R86))","v":0},{"$f":"IF($R86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R86))","v":0},{"$f":"IF($R86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R86))","v":0},null,0,0,0,0,0,null,{"$f":"CO86-_xlfn.XLOOKUP($R86,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":283.1827117411479},{"$f":"_xlfn.XLOOKUP($R86,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":401.64576609754818},null,{"$f":"CN86*'I_Global Inputs'!$F$63","v":320.70185915281712},{"$f":"CO86*'I_Global Inputs'!$F$63","v":454.86019650127065},null,0,0,0,0,0]
[null,"Bracket",{"$f":"_xlfn.XLOOKUP($D87,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"Streetlight Bracket Category V"},"Streetlight Bracket Category V",null,null,null,null,{"$f":"IF($R87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R87))","v":1523.4927311827103},{"$f":"IF($R87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R87))","v":7834.7370679513861},{"$f":"IF($R87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R87))","v":6493.9242389403125},{"$f":"IF($R87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R87))","v":5252.712235892217},{"$f":"IF($R87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R87))","v":3927.9938050222709},{"$f":"IF($R87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R87))","v":3134.6534473348734},{"$f":"IF($R87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R87))","v":2101.3351206826324},{"$f":"_xlfn.XLOOKUP($D87,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":0},{"$f":"_xlfn.XLOOKUP($D87,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"Streetlight Bracket Category V"},{"$f":"_xlfn.XLOOKUP($D87,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"Cat_V_Bracket"},{"$f":"_xlfn.XLOOKUP($D87,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":0},{"$f":"_xlfn.XLOOKUP($R87,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":35.854508869008669},{"$f":"_xlfn.XLOOKUP($R87,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":14.99891927355336},{"$f":"_xlfn.XLOOKUP($R87,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":50.853428142562031},0,null,54624.083642060723,280910.64968921395,232836.46421975581,188333.41744814784,140836.28871958211,112391.45982873681,75342.338721274849,null,22850.744488854802,117512.58881171899,97401.845428437184,78785.006793353343,58915.661988546737,47016.414007141517,31517.75584180131,null,77474.828130915528,398423.23850093293,330238.30964819301,267118.4242415012,199751.95070812886,159407.87383587833,106860.09456307616,0,null,{"$f":"_xlfn.XLOOKUP($S87,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S87,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S87,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":0},{"$f":"IF(OR($B87=\"Support\",$B87=\"Bracket\"),$BA$5,0)","v":6.7999999999999996E-3},null,null,"Streetlight Bracket Category V",1,0.99319999999999997,0.98639999999999994,0.97959999999999992,0.97279999999999989,0.96599999999999986,null,33.365735908075166,50.853428142562031,null,33.484652215269676,33.603568522464187,33.722484829658697,33.841401136853207,33.960317444047718,null,217446.79465322618,176509.87554759017,132461.71150085688,106081.06473627921,71362.007754708509,null,{"$f":"IF($R87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R87))","v":0},{"$f":"IF($R87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R87))","v":0},{"$f":"IF($R87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R87))","v":0},{"$f":"IF($R87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R87))","v":0},{"$f":"IF($R87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R87))","v":0},{"$f":"IF($R87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R87))","v":0},null,0,0,0,0,0,null,{"$f":"CO87-_xlfn.XLOOKUP($R87,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":662.41394037261921},{"$f":"_xlfn.XLOOKUP($R87,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":939.51976417915262},null,{"$f":"CN87*'I_Global Inputs'!$F$63","v":750.1777947533302},{"$f":"CO87*'I_Global Inputs'!$F$63","v":1063.9976332965148},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D88,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"23W LED Gerard StreetLED",null,null,null,null,{"$f":"IF($R88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R88))","v":61.926073131955512},{"$f":"IF($R88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R88))","v":67},{"$f":"IF($R88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R88))","v":64.372549019607831},{"$f":"IF($R88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R88))","v":43.35294117647058},{"$f":"IF($R88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R88))","v":39.411764705882348},{"$f":"IF($R88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R88))","v":30.2156862745098},{"$f":"IF($R88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R88))","v":13.137254901960782},{"$f":"_xlfn.XLOOKUP($D88,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D88,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D88,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.81"},{"$f":"_xlfn.XLOOKUP($D88,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0002"},{"$f":"_xlfn.XLOOKUP($R88,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":50.494491159913615},{"$f":"_xlfn.XLOOKUP($R88,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":21.123223286467461},{"$f":"_xlfn.XLOOKUP($R88,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":71.617714446381086},{"$f":"SUM(T88:U88)-V88","v":0},null,{"$f":"I88*$T88","v":3126.9255523296915},{"$f":"J88*$T88","v":3383.1309077142123},{"$f":"K88*$T88","v":3250.4591074116934},{"$f":"L88*$T88","v":2189.0847049915487},{"$f":"M88*$T88","v":1990.0770045377717},{"$f":"N88*$T88","v":1525.7257034789582},{"$f":"O88*$T88","v":663.35900151259057},null,{"$f":"I88*$U88","v":1308.0782700204097},{"$f":"J88*$U88","v":1415.2559601933199},{"$f":"K88*$U88","v":1359.7557264602483},{"$f":"L88*$U88","v":915.75385659567735},{"$f":"M88*$U88","v":832.50350599607043},{"$f":"N88*$U88","v":638.25268793032069},{"$f":"O88*$U88","v":277.50116866535677},null,{"$f":"SUM(Y88,AG88)","v":4435.0038223501015},{"$f":"SUM(Z88,AH88)","v":4798.3868679075322},{"$f":"SUM(AA88,AI88)","v":4610.2148338719417},{"$f":"SUM(AB88,AJ88)","v":3104.8385615872262},{"$f":"SUM(AC88,AK88)","v":2822.5805105338422},{"$f":"SUM(AD88,AL88)","v":2163.9783914092786},{"$f":"SUM(AE88,AM88)","v":940.86017017794734},{"$f":"SUM(Y88:AE88,AG88:AM88)-SUM(AO88:AU88)","v":0},null,{"$f":"_xlfn.XLOOKUP($S88,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S88,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S88,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"23W LED Gerard StreetLED",1,{"$f":"MAX(BE88-SUM($AX88:$BA88),0)","v":0.97860000000000003},{"$f":"MAX(BF88-SUM($AX88:$BA88),0)","v":0.95720000000000005},{"$f":"MAX(BG88-SUM($AX88:$BA88),0)","v":0.93580000000000008},{"$f":"MAX(BH88-SUM($AX88:$BA88),0)","v":0.9144000000000001},{"$f":"MAX(BI88-SUM($AX88:$BA88),0)","v":0.89300000000000013},null,79.394415487280128,71.617714446381086,null,{"$f":"$BL88*BF88+$BM88*(1-BF88)","v":79.22799408500488},{"$f":"$BL88*BG88+$BM88*(1-BG88)","v":79.061572682729647},{"$f":"$BL88*BH88+$BM88*(1-BH88)","v":78.8951512804544},{"$f":"$BL88*BI88+$BM88*(1-BI88)","v":78.72872987817918},{"$f":"$BL88*BJ88+$BM88*(1-BJ88)","v":78.562308475903933},null,5100.1079329621762,3427.5517098336318,3109.3971387002612,2378.842602789688,1032.0930721344241,null,{"$f":"IF($R88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R88))","v":2441},{"$f":"IF($R88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R88))","v":2441},{"$f":"IF($R88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R88))","v":2441},{"$f":"IF($R88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R88))","v":2441},{"$f":"IF($R88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R88))","v":2441},{"$f":"IF($R88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R88))","v":2441},null,0,0,0,0,0,null,{"$f":"CO88-_xlfn.XLOOKUP($R88,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":376.7993989391951},{"$f":"_xlfn.XLOOKUP($R88,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":534.42486768177321},null,{"$f":"CN88*'I_Global Inputs'!$F$63","v":426.72191047425855},{"$f":"CO88*'I_Global Inputs'!$F$63","v":605.23132782098764},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D89,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"17W LED Gerard StreetLED",null,null,null,null,{"$f":"IF($R89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R89))","v":1068.0074353829809},{"$f":"IF($R89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R89))","v":577},{"$f":"IF($R89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R89))","v":530.94235033259417},{"$f":"IF($R89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R89))","v":449.06208425720627},{"$f":"IF($R89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R89))","v":262.91241685144132},{"$f":"IF($R89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R89))","v":179.11308203991135},{"$f":"IF($R89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R89))","v":79.321507760532157},{"$f":"_xlfn.XLOOKUP($D89,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D89,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D89,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($D89,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0003"},{"$f":"_xlfn.XLOOKUP($R89,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":52.000313150998679},{"$f":"_xlfn.XLOOKUP($R89,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":21.753149708473163},{"$f":"_xlfn.XLOOKUP($R89,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":73.753462859471838},0,null,55536.721087509992,30004.180688126238,27609.168482422145,23351.369005614881,13671.528007560852,9313.9363555159071,4124.7432431570442,null,23232.525631648463,12551.567381789015,11549.668433353527,9768.5147472459976,5719.1731639859054,3896.2736883602274,1725.4926334166719,null,78769.246719158458,42555.748069915251,39158.836915775668,33119.883752860878,19390.701171546756,13210.210043876134,5850.2358765737163,0,null,{"$f":"_xlfn.XLOOKUP($S89,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S89,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S89,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"17W LED Gerard StreetLED",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,81.491101687077148,73.753462859471838,null,81.325516216166392,81.159930745255636,80.994345274344894,80.828759803434139,80.663174332523383,null,43179.160721822882,36445.847658635015,21294.41906737813,14477.488285856787,6398.3246088064116,null,{"$f":"IF($R89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R89))","v":25193},{"$f":"IF($R89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R89))","v":25193},{"$f":"IF($R89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R89))","v":25193},{"$f":"IF($R89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R89))","v":25193},{"$f":"IF($R89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R89))","v":25193},{"$f":"IF($R89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R89))","v":25193},null,0,0,0,0,0,null,{"$f":"CO89-_xlfn.XLOOKUP($R89,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":388.03612611708411},{"$f":"_xlfn.XLOOKUP($R89,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":550.36222440825929},null,{"$f":"CN89*'I_Global Inputs'!$F$63","v":439.44740234692631},{"$f":"CO89*'I_Global Inputs'!$F$63","v":623.28024013184142},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D90,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"17W LED Gerard StreetLED Aeroscreen",null,null,null,null,{"$f":"IF($R90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R90))","v":1},{"$f":"IF($R90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R90))","v":13},{"$f":"IF($R90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R90))","v":13},{"$f":"IF($R90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R90))","v":13},{"$f":"IF($R90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R90))","v":13},{"$f":"IF($R90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R90))","v":13},{"$f":"IF($R90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R90))","v":13},{"$f":"_xlfn.XLOOKUP($D90,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D90,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D90,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.83"},{"$f":"_xlfn.XLOOKUP($D90,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0004"},{"$f":"_xlfn.XLOOKUP($R90,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":53.56909041176754},{"$f":"_xlfn.XLOOKUP($R90,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":22.409412037387582},{"$f":"_xlfn.XLOOKUP($R90,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":75.97850244915513},0,null,53.56909041176754,696.398175352978,696.398175352978,696.398175352978,696.398175352978,696.398175352978,696.398175352978,null,22.409412037387582,291.32235648603859,291.32235648603859,291.32235648603859,291.32235648603859,291.32235648603859,291.32235648603859,null,75.978502449155116,987.72053183901653,987.72053183901653,987.72053183901653,987.72053183901653,987.72053183901653,987.72053183901653,0,null,{"$f":"_xlfn.XLOOKUP($S90,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S90,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S90,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"17W LED Gerard StreetLED Aeroscreen",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,83.675445953984337,75.97850244915513,null,83.510731362980991,83.346016771977645,83.181302180974299,83.016587589970968,82.851872998967607,null,1085.6395077187528,1083.4982180357094,1081.3569283526658,1079.2156386696226,1077.0743489865788,null,{"$f":"IF($R90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R90))","v":64},{"$f":"IF($R90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R90))","v":64},{"$f":"IF($R90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R90))","v":64},{"$f":"IF($R90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R90))","v":64},{"$f":"IF($R90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R90))","v":64},{"$f":"IF($R90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R90))","v":64},null,0,0,0,0,0,null,{"$f":"CO90-_xlfn.XLOOKUP($R90,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":399.74263736907687},{"$f":"_xlfn.XLOOKUP($R90,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":566.9658887041013},null,{"$f":"CN90*'I_Global Inputs'!$F$63","v":452.70492043347951},{"$f":"CO90*'I_Global Inputs'!$F$63","v":642.08373973704715},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D91,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"17W LED Gerard StreetLED Louvred",null,null,null,null,{"$f":"IF($R91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R91))","v":0},{"$f":"IF($R91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R91))","v":0},{"$f":"IF($R91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R91))","v":0},{"$f":"IF($R91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R91))","v":0},{"$f":"IF($R91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R91))","v":0},{"$f":"IF($R91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R91))","v":0},{"$f":"IF($R91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R91))","v":0},{"$f":"_xlfn.XLOOKUP($D91,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D91,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D91,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.84"},{"$f":"_xlfn.XLOOKUP($D91,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0005"},{"$f":"_xlfn.XLOOKUP($R91,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":43.220274048372943},{"$f":"_xlfn.XLOOKUP($R91,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":18.080219807242411},{"$f":"_xlfn.XLOOKUP($R91,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":61.300493855615358},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S91,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S91,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S91,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"17W LED Gerard StreetLED Louvred",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,83.675445953984337,61.300493855615358,null,83.196621979079239,82.717798004174142,82.238974029269045,81.760150054363962,81.28132607945885,null,0,0,0,0,0,null,{"$f":"IF($R91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R91))","v":0},{"$f":"IF($R91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R91))","v":0},{"$f":"IF($R91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R91))","v":0},{"$f":"IF($R91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R91))","v":0},{"$f":"IF($R91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R91))","v":0},{"$f":"IF($R91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R91))","v":0},null,0,0,0,0,0,null,{"$f":"CO91-_xlfn.XLOOKUP($R91,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":322.51782143599047},{"$f":"_xlfn.XLOOKUP($R91,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":457.43582535214529},null,{"$f":"CN91*'I_Global Inputs'!$F$63","v":365.2485150258176},{"$f":"CO91*'I_Global Inputs'!$F$63","v":518.04193388624856},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D92,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"22W LED Gerard StreetLED",null,null,null,null,{"$f":"IF($R92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R92))","v":1068.0074353829809},{"$f":"IF($R92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R92))","v":577},{"$f":"IF($R92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R92))","v":530.94235033259417},{"$f":"IF($R92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R92))","v":449.06208425720627},{"$f":"IF($R92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R92))","v":262.91241685144132},{"$f":"IF($R92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R92))","v":179.11308203991135},{"$f":"IF($R92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R92))","v":79.321507760532157},{"$f":"_xlfn.XLOOKUP($D92,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D92,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D92,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($D92,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0003"},{"$f":"_xlfn.XLOOKUP($R92,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":52.000313150998679},{"$f":"_xlfn.XLOOKUP($R92,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":21.753149708473163},{"$f":"_xlfn.XLOOKUP($R92,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":73.753462859471838},0,null,55536.721087509992,30004.180688126238,27609.168482422145,23351.369005614881,13671.528007560852,9313.9363555159071,4124.7432431570442,null,23232.525631648463,12551.567381789015,11549.668433353527,9768.5147472459976,5719.1731639859054,3896.2736883602274,1725.4926334166719,null,78769.246719158458,42555.748069915251,39158.836915775668,33119.883752860878,19390.701171546756,13210.210043876134,5850.2358765737163,0,null,{"$f":"_xlfn.XLOOKUP($S92,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S92,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S92,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"22W LED Gerard StreetLED",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,81.491101687077148,73.753462859471838,null,81.325516216166392,81.159930745255636,80.994345274344894,80.828759803434139,80.663174332523383,null,43179.160721822882,36445.847658635015,21294.41906737813,14477.488285856787,6398.3246088064116,null,{"$f":"IF($R92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R92))","v":25193},{"$f":"IF($R92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R92))","v":25193},{"$f":"IF($R92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R92))","v":25193},{"$f":"IF($R92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R92))","v":25193},{"$f":"IF($R92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R92))","v":25193},{"$f":"IF($R92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R92))","v":25193},null,0,0,0,0,0,null,{"$f":"CO92-_xlfn.XLOOKUP($R92,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":388.03612611708411},{"$f":"_xlfn.XLOOKUP($R92,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":550.36222440825929},null,{"$f":"CN92*'I_Global Inputs'!$F$63","v":439.44740234692631},{"$f":"CO92*'I_Global Inputs'!$F$63","v":623.28024013184142},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D93,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"25W LED GE Evolve ",null,null,null,null,{"$f":"IF($R93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R93))","v":126.83790682833431},{"$f":"IF($R93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R93))","v":176},{"$f":"IF($R93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R93))","v":152.65306122448979},{"$f":"IF($R93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R93))","v":111.3469387755102},{"$f":"IF($R93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R93))","v":84.408163265306115},{"$f":"IF($R93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R93))","v":55.673469387755098},{"$f":"IF($R93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R93))","v":16.163265306122447},{"$f":"_xlfn.XLOOKUP($D93,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D93,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D93,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.85"},{"$f":"_xlfn.XLOOKUP($D93,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0006"},{"$f":"_xlfn.XLOOKUP($R93,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":37.004623136387998},{"$f":"_xlfn.XLOOKUP($R93,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":15.480043450007919},{"$f":"_xlfn.XLOOKUP($R93,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":52.48466658639591},0,null,4693.588941590805,6512.8136720042876,5648.8690012282086,4120.3515067782228,3123.4922712673624,2060.1757533891114,598.11554130651621,null,1963.4563088106713,2724.4876472013939,2363.0760205318211,1723.6554502702695,1306.642034882301,861.82772513513476,250.20804923278104,null,6657.0452504014766,9237.3013192056824,8011.9450217600297,5844.006957048492,4430.1343061496636,2922.003478524246,848.32359053929724,0,null,{"$f":"_xlfn.XLOOKUP($S93,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S93,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S93,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"25W LED GE Evolve ",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,60.611305471979861,52.48466658639591,null,60.437395399828368,60.263485327676868,60.089575255525368,59.915665183373875,59.741755111222382,null,9225.9534202186969,6710.1546111796933,5072.0506787112836,3335.7129514335493,965.62183771608409,null,{"$f":"IF($R93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R93))","v":4583},{"$f":"IF($R93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R93))","v":4583},{"$f":"IF($R93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R93))","v":4583},{"$f":"IF($R93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R93))","v":4583},{"$f":"IF($R93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R93))","v":4583},{"$f":"IF($R93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R93))","v":4583},null,0,0,0,0,0,null,{"$f":"CO93-_xlfn.XLOOKUP($R93,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":276.13546419558145},{"$f":"_xlfn.XLOOKUP($R93,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":391.65046263458316},null,{"$f":"CN93*'I_Global Inputs'!$F$63","v":312.72091506241946},{"$f":"CO93*'I_Global Inputs'!$F$63","v":443.54060575485681},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D94,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"35W LED Pecan Luminaire",null,null,null,null,{"$f":"IF($R94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R94))","v":0},{"$f":"IF($R94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R94))","v":1},{"$f":"IF($R94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R94))","v":1},{"$f":"IF($R94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R94))","v":1},{"$f":"IF($R94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R94))","v":1},{"$f":"IF($R94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R94))","v":1},{"$f":"IF($R94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R94))","v":1},{"$f":"_xlfn.XLOOKUP($D94,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D94,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D94,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.86"},{"$f":"_xlfn.XLOOKUP($D94,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0007"},{"$f":"_xlfn.XLOOKUP($R94,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":63.766142606765044},{"$f":"_xlfn.XLOOKUP($R94,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":26.67511717533127},{"$f":"_xlfn.XLOOKUP($R94,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":90.44125978209631},0,null,0,63.766142606765044,63.766142606765044,63.766142606765044,63.766142606765044,63.766142606765044,63.766142606765044,null,0,26.67511717533127,26.67511717533127,26.67511717533127,26.67511717533127,26.67511717533127,26.67511717533127,null,0,90.44125978209631,90.44125978209631,90.44125978209631,90.44125978209631,90.44125978209631,90.44125978209631,0,null,{"$f":"_xlfn.XLOOKUP($S94,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S94,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S94,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"35W LED Pecan Luminaire",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,97.873683688881016,90.44125978209631,null,97.714629817275821,97.55557594567064,97.39652207406543,97.237468202460235,97.078414330855054,null,97.714629817275821,97.55557594567064,97.39652207406543,97.237468202460235,97.078414330855054,null,{"$f":"IF($R94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R94))","v":48},{"$f":"IF($R94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R94))","v":48},{"$f":"IF($R94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R94))","v":48},{"$f":"IF($R94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R94))","v":48},{"$f":"IF($R94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R94))","v":48},{"$f":"IF($R94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R94))","v":48},null,0,0,0,0,0,null,{"$f":"CO94-_xlfn.XLOOKUP($R94,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":475.83496050703002},{"$f":"_xlfn.XLOOKUP($R94,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":674.88970662707425},null,{"$f":"CN94*'I_Global Inputs'!$F$63","v":538.87878799607563},{"$f":"CO94*'I_Global Inputs'!$F$63","v":764.30648717088479},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D95,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"29W LED Pecan Luminaire - Aeroscreen",null,null,null,null,{"$f":"IF($R95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R95))","v":4},{"$f":"IF($R95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R95))","v":13},{"$f":"IF($R95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R95))","v":13},{"$f":"IF($R95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R95))","v":13},{"$f":"IF($R95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R95))","v":13},{"$f":"IF($R95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R95))","v":13},{"$f":"IF($R95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R95))","v":0},{"$f":"_xlfn.XLOOKUP($D95,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D95,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D95,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.87"},{"$f":"_xlfn.XLOOKUP($D95,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0008"},{"$f":"_xlfn.XLOOKUP($R95,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":63.766142606765044},{"$f":"_xlfn.XLOOKUP($R95,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":26.67511717533127},{"$f":"_xlfn.XLOOKUP($R95,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":90.44125978209631},0,null,255.06457042706018,828.95985388794554,828.95985388794554,828.95985388794554,828.95985388794554,828.95985388794554,0,null,106.70046870132508,346.7765232793065,346.7765232793065,346.7765232793065,346.7765232793065,346.7765232793065,0,null,361.76503912838524,1175.7363771672522,1175.7363771672522,1175.7363771672522,1175.7363771672522,1175.7363771672522,0,0,null,{"$f":"_xlfn.XLOOKUP($S95,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S95,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S95,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"29W LED Pecan Luminaire - Aeroscreen",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,97.873683688881016,90.44125978209631,null,97.714629817275821,97.55557594567064,97.39652207406543,97.237468202460235,97.078414330855054,null,1270.2901876245858,1268.2224872937184,1266.1547869628505,1264.0870866319831,0,null,{"$f":"IF($R95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R95))","v":22},{"$f":"IF($R95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R95))","v":22},{"$f":"IF($R95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R95))","v":22},{"$f":"IF($R95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R95))","v":22},{"$f":"IF($R95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R95))","v":22},{"$f":"IF($R95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R95))","v":22},null,{"$f":"IFERROR(MAX(CB95-CA95,0),0)","v":0},{"$f":"IFERROR(MAX(CC95-CB95,0),0)","v":0},{"$f":"IFERROR(MAX(CD95-CC95,0),0)","v":0},{"$f":"IFERROR(MAX(CE95-CD95,0),0)","v":0},{"$f":"IFERROR(MAX(CF95-CE95,0),0)","v":0},null,{"$f":"CO95-_xlfn.XLOOKUP($R95,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":475.83496050703002},{"$f":"_xlfn.XLOOKUP($R95,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":674.88970662707425},null,{"$f":"CN95*'I_Global Inputs'!$F$63","v":538.87878799607563},{"$f":"CO95*'I_Global Inputs'!$F$63","v":764.30648717088479},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D96,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"42W LED Gerard StreetLED",null,null,null,null,{"$f":"IF($R96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R96))","v":19.979777553083906},{"$f":"IF($R96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R96))","v":55},{"$f":"IF($R96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R96))","v":39.285714285714292},{"$f":"IF($R96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R96))","v":39.285714285714292},{"$f":"IF($R96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R96))","v":39.285714285714292},{"$f":"IF($R96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R96))","v":27.5},{"$f":"IF($R96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R96))","v":11.785714285714286},{"$f":"_xlfn.XLOOKUP($D96,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D96,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D96,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.80"},{"$f":"_xlfn.XLOOKUP($D96,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0001"},{"$f":"_xlfn.XLOOKUP($R96,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":53.395538046693318},{"$f":"_xlfn.XLOOKUP($R96,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":22.336810348071669},{"$f":"_xlfn.XLOOKUP($R96,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":75.732348394764998},0,null,1066.8309725001609,2936.7545925681325,2097.6818518343807,2097.6818518343807,2097.6818518343807,1468.3772962840662,629.30455555031415,null,446.28450199989464,1228.5245691439418,877.51754938853003,877.51754938853003,877.51754938853003,614.26228457197089,263.25526481655896,null,1513.1154745000556,4165.2791617120747,2975.1994012229106,2975.1994012229106,2975.1994012229106,2082.6395808560374,892.55982036687305,0,null,{"$f":"_xlfn.XLOOKUP($S96,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S96,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S96,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"42W LED Gerard StreetLED",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,83.433793985194143,75.732348394764998,null,83.268983049558969,83.104172113923767,82.939361178288593,82.774550242653405,82.609739307018231,null,3271.2814769469601,3264.8067616184344,3258.3320462899096,2276.3001316729687,973.61478468985774,null,{"$f":"IF($R96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R96))","v":912},{"$f":"IF($R96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R96))","v":912},{"$f":"IF($R96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R96))","v":912},{"$f":"IF($R96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R96))","v":912},{"$f":"IF($R96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R96))","v":912},{"$f":"IF($R96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R96))","v":912},null,0,0,0,0,0,null,{"$f":"CO96-_xlfn.XLOOKUP($R96,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":398.4475569485744},{"$f":"_xlfn.XLOOKUP($R96,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":565.12904081020122},null,{"$f":"CN96*'I_Global Inputs'!$F$63","v":451.23825357357885},{"$f":"CO96*'I_Global Inputs'!$F$63","v":640.00352611477933},null,{"$f":"$CQ96*CH96","v":0},{"$f":"$CQ96*CI96","v":0},{"$f":"$CQ96*CJ96","v":0},{"$f":"$CQ96*CK96","v":0},{"$f":"$CQ96*CL96","v":0}]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D97,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"42W LED Pecan Luminaire",null,null,null,null,{"$f":"IF($R97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R97))","v":0},{"$f":"IF($R97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R97))","v":2},{"$f":"IF($R97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R97))","v":2},{"$f":"IF($R97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R97))","v":2},{"$f":"IF($R97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R97))","v":2},{"$f":"IF($R97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R97))","v":2},{"$f":"IF($R97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R97))","v":2},{"$f":"_xlfn.XLOOKUP($D97,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D97,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D97,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.88"},{"$f":"_xlfn.XLOOKUP($D97,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0009"},{"$f":"_xlfn.XLOOKUP($R97,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":92.795405376735104},{"$f":"_xlfn.XLOOKUP($R97,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":38.818849793403736},{"$f":"_xlfn.XLOOKUP($R97,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":131.61425517013885},0,null,0,185.59081075347021,185.59081075347021,185.59081075347021,185.59081075347021,185.59081075347021,185.59081075347021,null,0,77.637699586807472,77.637699586807472,77.637699586807472,77.637699586807472,77.637699586807472,77.637699586807472,null,0,263.22851034027769,263.22851034027769,263.22851034027769,263.22851034027769,263.22851034027769,263.22851034027769,0,null,{"$f":"_xlfn.XLOOKUP($S97,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S97,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S97,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"42W LED Pecan Luminaire",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,155.80898495355862,131.61425517013885,null,155.29121773619346,154.77345051882824,154.25568330146308,153.73791608409789,153.22014886673273,null,310.58243547238692,309.54690103765648,308.51136660292616,307.47583216819578,306.44029773346546,null,{"$f":"IF($R97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R97))","v":5},{"$f":"IF($R97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R97))","v":5},{"$f":"IF($R97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R97))","v":5},{"$f":"IF($R97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R97))","v":5},{"$f":"IF($R97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R97))","v":5},{"$f":"IF($R97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R97))","v":5},null,0,0,0,0,0,null,{"$f":"CO97-_xlfn.XLOOKUP($R97,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":692.45678423690765},{"$f":"_xlfn.XLOOKUP($R97,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":982.13034928666093},null,{"$f":"CN97*'I_Global Inputs'!$F$63","v":784.20104363838959},{"$f":"CO97*'I_Global Inputs'!$F$63","v":1112.2537354418266},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D98,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"36W LED Pecan Luminaire - Aeroscreen",null,null,null,null,{"$f":"IF($R98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R98))","v":1},{"$f":"IF($R98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R98))","v":0},{"$f":"IF($R98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R98))","v":1},{"$f":"IF($R98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R98))","v":1},{"$f":"IF($R98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R98))","v":1},{"$f":"IF($R98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R98))","v":1},{"$f":"IF($R98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R98))","v":1},{"$f":"_xlfn.XLOOKUP($D98,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D98,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D98,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.89"},{"$f":"_xlfn.XLOOKUP($D98,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0010"},{"$f":"_xlfn.XLOOKUP($R98,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":92.795405376735104},{"$f":"_xlfn.XLOOKUP($R98,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":38.818849793403736},{"$f":"_xlfn.XLOOKUP($R98,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":131.61425517013885},0,null,92.795405376735104,0,92.795405376735104,92.795405376735104,92.795405376735104,92.795405376735104,92.795405376735104,null,38.818849793403736,0,38.818849793403736,38.818849793403736,38.818849793403736,38.818849793403736,38.818849793403736,null,131.61425517013885,0,131.61425517013885,131.61425517013885,131.61425517013885,131.61425517013885,131.61425517013885,0,null,{"$f":"_xlfn.XLOOKUP($S98,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S98,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S98,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"36W LED Pecan Luminaire - Aeroscreen",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,155.80898495355862,131.61425517013885,null,155.29121773619346,154.77345051882824,154.25568330146308,153.73791608409789,153.22014886673273,null,155.29121773619346,154.77345051882824,154.25568330146308,153.73791608409789,153.22014886673273,null,{"$f":"IF($R98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R98))","v":53},{"$f":"IF($R98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R98))","v":53},{"$f":"IF($R98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R98))","v":53},{"$f":"IF($R98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R98))","v":53},{"$f":"IF($R98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R98))","v":53},{"$f":"IF($R98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R98))","v":53},null,0,0,0,0,0,null,{"$f":"CO98-_xlfn.XLOOKUP($R98,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":692.45678423690765},{"$f":"_xlfn.XLOOKUP($R98,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":982.13034928666093},null,{"$f":"CN98*'I_Global Inputs'!$F$63","v":784.20104363838959},{"$f":"CO98*'I_Global Inputs'!$F$63","v":1112.2537354418266},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D99,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"105W LED Aldridge Luminaire",null,null,null,null,{"$f":"IF($R99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R99))","v":0},{"$f":"IF($R99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R99))","v":1},{"$f":"IF($R99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R99))","v":1},{"$f":"IF($R99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R99))","v":1},{"$f":"IF($R99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R99))","v":1},{"$f":"IF($R99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R99))","v":1},{"$f":"IF($R99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R99))","v":1},{"$f":"_xlfn.XLOOKUP($D99,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D99,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D99,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.90"},{"$f":"_xlfn.XLOOKUP($D99,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0011"},{"$f":"_xlfn.XLOOKUP($R99,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":149.57054939639178},{"$f":"_xlfn.XLOOKUP($R99,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":62.569441525292127},{"$f":"_xlfn.XLOOKUP($R99,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":212.13999092168393},0,null,0,149.57054939639178,149.57054939639178,149.57054939639178,149.57054939639178,149.57054939639178,149.57054939639178,null,0,62.569441525292127,62.569441525292127,62.569441525292127,62.569441525292127,62.569441525292127,62.569441525292127,null,0,212.1399909216839,212.1399909216839,212.1399909216839,212.1399909216839,212.1399909216839,212.1399909216839,0,null,{"$f":"_xlfn.XLOOKUP($S99,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S99,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S99,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"105W LED Aldridge Luminaire",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,246.09708363820403,212.13999092168393,null,245.37040185407048,244.64372006993696,243.91703828580341,243.19035650166992,242.46367471753638,null,245.37040185407048,244.64372006993696,243.91703828580341,243.19035650166992,242.46367471753638,null,{"$f":"IF($R99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R99))","v":11},{"$f":"IF($R99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R99))","v":11},{"$f":"IF($R99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R99))","v":11},{"$f":"IF($R99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R99))","v":11},{"$f":"IF($R99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R99))","v":11},{"$f":"IF($R99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R99))","v":11},null,0,0,0,0,0,null,{"$f":"CO99-_xlfn.XLOOKUP($R99,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1116.1235971877063},{"$f":"_xlfn.XLOOKUP($R99,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1583.0285489383186},null,{"$f":"CN99*'I_Global Inputs'!$F$63","v":1263.9998764812181},{"$f":"CO99*'I_Global Inputs'!$F$63","v":1792.765510348549},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D100,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"198W LED Aldridge Standard Distribution",null,null,null,null,{"$f":"IF($R100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R100))","v":1},{"$f":"IF($R100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R100))","v":0},{"$f":"IF($R100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R100))","v":0},{"$f":"IF($R100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R100))","v":0},{"$f":"IF($R100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R100))","v":0},{"$f":"IF($R100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R100))","v":0},{"$f":"IF($R100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R100))","v":0},{"$f":"_xlfn.XLOOKUP($D100,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D100,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D100,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($D100,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0012"},{"$f":"_xlfn.XLOOKUP($R100,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":167.75681215380666},{"$f":"_xlfn.XLOOKUP($R100,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":70.17725141003082},{"$f":"_xlfn.XLOOKUP($R100,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":237.93406356383744},0,null,167.75681215380666,0,0,0,0,0,0,null,70.17725141003082,0,0,0,0,0,0,null,237.93406356383747,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S100,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S100,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S100,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"198W LED Aldridge Standard Distribution",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,260.18423517394012,237.93406356383744,null,259.70808150148389,259.23192782902777,258.75577415657153,258.2796204841153,257.80346681165918,null,0,0,0,0,0,null,{"$f":"IF($R100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R100))","v":81},{"$f":"IF($R100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R100))","v":81},{"$f":"IF($R100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R100))","v":81},{"$f":"IF($R100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R100))","v":81},{"$f":"IF($R100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R100))","v":81},{"$f":"IF($R100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R100))","v":81},null,0,0,0,0,0,null,{"$f":"CO100-_xlfn.XLOOKUP($R100,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1251.8329135612967},{"$f":"_xlfn.XLOOKUP($R100,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1775.5087748896442},null,{"$f":"CN100*'I_Global Inputs'!$F$63","v":1417.6894495408587},{"$f":"CO100*'I_Global Inputs'!$F$63","v":2010.7476249105764},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D101,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"198W LED Aldridge Forward Distribution",null,null,null,null,{"$f":"IF($R101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R101))","v":22},{"$f":"IF($R101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R101))","v":32},{"$f":"IF($R101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R101))","v":32},{"$f":"IF($R101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R101))","v":32},{"$f":"IF($R101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R101))","v":32},{"$f":"IF($R101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R101))","v":32},{"$f":"IF($R101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R101))","v":0},{"$f":"_xlfn.XLOOKUP($D101,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D101,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D101,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.92"},{"$f":"_xlfn.XLOOKUP($D101,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0013"},{"$f":"_xlfn.XLOOKUP($R101,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":165.83941772397802},{"$f":"_xlfn.XLOOKUP($R101,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":69.375153008024299},{"$f":"_xlfn.XLOOKUP($R101,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":235.21457073200233},0,null,3648.4671899275163,5306.8613671672965,5306.8613671672965,5306.8613671672965,5306.8613671672965,5306.8613671672965,0,null,1526.2533661765347,2220.0048962567776,2220.0048962567776,2220.0048962567776,2220.0048962567776,2220.0048962567776,0,null,5174.720556104051,7526.8662634240736,7526.8662634240736,7526.8662634240736,7526.8662634240736,7526.8662634240736,0,0,null,{"$f":"_xlfn.XLOOKUP($S101,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S101,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S101,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"198W LED Aldridge Forward Distribution",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,257.51448106994241,235.21457073200233,null,257.03726298871049,256.56004490747858,256.08282682624667,255.60560874501473,255.12839066378282,null,8225.1924156387358,8209.9214370393147,8194.6504584398936,8179.3794798404715,0,null,{"$f":"IF($R101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R101))","v":72},{"$f":"IF($R101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R101))","v":72},{"$f":"IF($R101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R101))","v":72},{"$f":"IF($R101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R101))","v":72},{"$f":"IF($R101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R101))","v":72},{"$f":"IF($R101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R101))","v":72},null,0,0,0,0,0,null,{"$f":"CO101-_xlfn.XLOOKUP($R101,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1237.5249553644164},{"$f":"_xlfn.XLOOKUP($R101,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1755.2154074169482},null,{"$f":"CN101*'I_Global Inputs'!$F$63","v":1401.4858163239601},{"$f":"CO101*'I_Global Inputs'!$F$63","v":1987.7655698375468},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D102,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"298W LED Aldridge Luminaire",null,null,null,null,{"$f":"IF($R102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R102))","v":0},{"$f":"IF($R102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R102))","v":0},{"$f":"IF($R102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R102))","v":0},{"$f":"IF($R102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R102))","v":0},{"$f":"IF($R102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R102))","v":0},{"$f":"IF($R102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R102))","v":0},{"$f":"IF($R102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R102))","v":0},{"$f":"_xlfn.XLOOKUP($D102,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D102,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D102,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"7206.05.93"},{"$f":"_xlfn.XLOOKUP($D102,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0014"},{"$f":"_xlfn.XLOOKUP($R102,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":188.67384229739122},{"$f":"_xlfn.XLOOKUP($R102,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":78.927415795556314},{"$f":"_xlfn.XLOOKUP($R102,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":267.60125809294755},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S102,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S102,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S102,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"298W LED Aldridge Luminaire",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,289.3088253993692,267.60125809294755,null,288.84428345901176,288.37974151865433,287.91519957829689,287.45065763793951,286.98611569758208,null,0,0,0,0,0,null,{"$f":"IF($R102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R102))","v":11},{"$f":"IF($R102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R102))","v":11},{"$f":"IF($R102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R102))","v":11},{"$f":"IF($R102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R102))","v":11},{"$f":"IF($R102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R102))","v":11},{"$f":"IF($R102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R102))","v":11},null,0,0,0,0,0,null,{"$f":"CO102-_xlfn.XLOOKUP($R102,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1407.9197302545335},{"$f":"_xlfn.XLOOKUP($R102,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1996.8909655008702},null,{"$f":"CN102*'I_Global Inputs'!$F$63","v":1594.4563573615681},{"$f":"CO102*'I_Global Inputs'!$F$63","v":2261.4609529799859},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D103,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"100W LED Aldridge Luminaire",null,null,null,null,{"$f":"IF($R103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R103))","v":0},{"$f":"IF($R103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R103))","v":0},{"$f":"IF($R103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R103))","v":0},{"$f":"IF($R103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R103))","v":0},{"$f":"IF($R103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R103))","v":0},{"$f":"IF($R103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R103))","v":0},{"$f":"IF($R103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R103))","v":0},{"$f":"_xlfn.XLOOKUP($D103,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D103,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D103,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($D103,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($R103,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":166.98042684599457},{"$f":"_xlfn.XLOOKUP($R103,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":69.852468253759184},{"$f":"_xlfn.XLOOKUP($R103,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":236.83289509975376},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S103,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S103,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S103,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"100W LED Aldridge Luminaire",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,259.10320675872771,236.83289509975376,null,258.62662208922563,258.15003741972362,257.6734527502216,257.19686808071953,256.72028341121751,null,0,0,0,0,0,null,{"$f":"IF($R103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R103))","v":0},{"$f":"IF($R103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R103))","v":0},{"$f":"IF($R103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R103))","v":0},{"$f":"IF($R103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R103))","v":0},{"$f":"IF($R103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R103))","v":0},{"$f":"IF($R103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R103))","v":0},null,0,0,0,0,0,null,{"$f":"CO103-_xlfn.XLOOKUP($R103,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1246.0393802350109},{"$f":"_xlfn.XLOOKUP($R103,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1767.2916485087981},null,{"$f":"CN103*'I_Global Inputs'!$F$63","v":1411.1283254617092},{"$f":"CO103*'I_Global Inputs'!$F$63","v":2001.4418036228706},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D104,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"200W LED Aldridge Luminaire",null,null,null,null,{"$f":"IF($R104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R104))","v":0},{"$f":"IF($R104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R104))","v":0},{"$f":"IF($R104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R104))","v":0},{"$f":"IF($R104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R104))","v":0},{"$f":"IF($R104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R104))","v":0},{"$f":"IF($R104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R104))","v":0},{"$f":"IF($R104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R104))","v":0},{"$f":"_xlfn.XLOOKUP($D104,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D104,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D104,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0016"},{"$f":"_xlfn.XLOOKUP($D104,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0016"},{"$f":"_xlfn.XLOOKUP($R104,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":166.98042684599457},{"$f":"_xlfn.XLOOKUP($R104,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":69.852468253759184},{"$f":"_xlfn.XLOOKUP($R104,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":236.83289509975376},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S104,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S104,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S104,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"200W LED Aldridge Luminaire",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,259.10320675872771,236.83289509975376,null,258.62662208922563,258.15003741972362,257.6734527502216,257.19686808071953,256.72028341121751,null,0,0,0,0,0,null,{"$f":"IF($R104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R104))","v":0},{"$f":"IF($R104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R104))","v":0},{"$f":"IF($R104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R104))","v":0},{"$f":"IF($R104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R104))","v":0},{"$f":"IF($R104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R104))","v":0},{"$f":"IF($R104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R104))","v":0},null,0,0,0,0,0,null,{"$f":"CO104-_xlfn.XLOOKUP($R104,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1246.0393802350109},{"$f":"_xlfn.XLOOKUP($R104,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1767.2916485087981},null,{"$f":"CN104*'I_Global Inputs'!$F$63","v":1411.1283254617092},{"$f":"CO104*'I_Global Inputs'!$F$63","v":2001.4418036228706},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D105,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"300W LED Aldridge Luminaire",null,null,null,null,{"$f":"IF($R105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R105))","v":0},{"$f":"IF($R105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R105))","v":0},{"$f":"IF($R105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R105))","v":0},{"$f":"IF($R105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R105))","v":0},{"$f":"IF($R105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R105))","v":0},{"$f":"IF($R105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R105))","v":0},{"$f":"IF($R105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R105))","v":0},{"$f":"_xlfn.XLOOKUP($D105,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D105,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D105,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0017"},{"$f":"_xlfn.XLOOKUP($D105,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0017"},{"$f":"_xlfn.XLOOKUP($R105,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":187.77646187667349},{"$f":"_xlfn.XLOOKUP($R105,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":78.552017082463166},{"$f":"_xlfn.XLOOKUP($R105,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":266.32847895913665},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S105,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S105,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S105,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,{"$f":"D105","v":"300W LED Aldridge Luminaire"},1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,288.05932502334446,266.32847895913665,null,287.59428491757041,287.12924481179641,286.6642047060223,286.19916460024825,285.7341244944742,null,0,0,0,0,0,null,{"$f":"IF($R105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R105))","v":0},{"$f":"IF($R105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R105))","v":0},{"$f":"IF($R105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R105))","v":0},{"$f":"IF($R105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R105))","v":0},{"$f":"IF($R105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R105))","v":0},{"$f":"IF($R105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R105))","v":0},null,0,0,0,0,0,null,{"$f":"CO105-_xlfn.XLOOKUP($R105,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1401.2233086176582},{"$f":"_xlfn.XLOOKUP($R105,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1987.3932479957371},null,{"$f":"CN105*'I_Global Inputs'!$F$63","v":1586.8727204389154},{"$f":"CO105*'I_Global Inputs'!$F$63","v":2250.7048738292619},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D106,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",null,null,null,null,{"$f":"IF($R106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R106))","v":949.77114796627427},{"$f":"IF($R106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R106))","v":4139},{"$f":"IF($R106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R106))","v":3393.3929078014189},{"$f":"IF($R106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R106))","v":2688.8822695035465},{"$f":"IF($R106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R106))","v":1984.3716312056738},{"$f":"IF($R106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R106))","v":1397.2794326241133},{"$f":"IF($R106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R106))","v":833.67092198581554},{"$f":"_xlfn.XLOOKUP($D106,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D106,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D106,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($D106,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($R106,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":49.247876507104728},{"$f":"_xlfn.XLOOKUP($R106,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":20.601730365980938},{"$f":"_xlfn.XLOOKUP($R106,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":69.849606873085662},0,null,46774.212205054166,203836.96086290648,167117.39486348929,132421.74195065416,97726.089037818994,68813.04494378969,41056.522613521585,null,19566.929099789366,85270.561984795102,69909.76571235685,55395.627502178955,40881.489292001053,28786.37411685281,17175.063548710503,null,66341.141304843535,289107.52284770156,237027.16057584615,187817.36945283311,138607.57832982004,97599.419060642496,58231.586162232088,0,null,{"$f":"_xlfn.XLOOKUP($S106,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S106,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S106,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,77.777904673376256,69.849606873085662,null,77.608239100450035,77.438573527523829,77.268907954597594,77.099242381671374,76.929576808745168,null,263355.24815042393,208223.20733380553,153330.22891934589,107729.18565081076,64133.951226125195,null,{"$f":"IF($R106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R106))","v":25175},{"$f":"IF($R106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R106))","v":25984.856674246097},{"$f":"IF($R106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R106))","v":26805.974391471282},{"$f":"IF($R106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R106))","v":27640.22999217207},{"$f":"IF($R106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R106))","v":28332.784135385995},{"$f":"IF($R106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R106))","v":28772.903231818695},null,809.8566742460971,821.11771722518461,834.25560070078791,692.55414321392527,440.11909643269973,null,{"$f":"CO106-_xlfn.XLOOKUP($R106,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":367.49692571692628},{"$f":"_xlfn.XLOOKUP($R106,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":521.23091611252858},null,{"$f":"CN106*'I_Global Inputs'!$F$63","v":416.18694370754469},{"$f":"CO106*'I_Global Inputs'!$F$63","v":590.28929703170434},null,337051.77409563976,341738.47315606551,347206.28872656269,288231.99221620074,183171.82161165142]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D107,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga",null,null,null,null,{"$f":"IF($R107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R107))","v":0},{"$f":"IF($R107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R107))","v":0},{"$f":"IF($R107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R107))","v":0},{"$f":"IF($R107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R107))","v":0},{"$f":"IF($R107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R107))","v":0},{"$f":"IF($R107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R107))","v":0},{"$f":"IF($R107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R107))","v":0},{"$f":"_xlfn.XLOOKUP($D107,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D107,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D107,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0103"},{"$f":"_xlfn.XLOOKUP($D107,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0103"},{"$f":"_xlfn.XLOOKUP($R107,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":52.26167773647061},{"$f":"_xlfn.XLOOKUP($R107,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":21.862485645350205},{"$f":"_xlfn.XLOOKUP($R107,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":74.124163381820807},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S107,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S107,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S107,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,81.984136876597645,74.124163381820807,null,81.815933443809413,81.647730011021196,81.479526578232964,81.311323145444746,81.143119712656528,null,0,0,0,0,0,null,{"$f":"IF($R107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R107))","v":81},{"$f":"IF($R107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R107))","v":81},{"$f":"IF($R107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R107))","v":81},{"$f":"IF($R107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R107))","v":81},{"$f":"IF($R107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R107))","v":81},{"$f":"IF($R107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R107))","v":81},null,0,0,0,0,0,null,{"$f":"CO107-_xlfn.XLOOKUP($R107,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":389.98647785739422},{"$f":"_xlfn.XLOOKUP($R107,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":553.12846149272013},null,{"$f":"CN107*'I_Global Inputs'!$F$63","v":441.65615804840832},{"$f":"CO107*'I_Global Inputs'!$F$63","v":626.41297860443217},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D108,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 17W Luminaire StreetLED3  3000K P4/P5",null,null,null,null,{"$f":"IF($R108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R108))","v":1378.5074263452641},{"$f":"IF($R108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R108))","v":9262},{"$f":"IF($R108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R108))","v":7985.1601272534472},{"$f":"IF($R108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R108))","v":6757.4294803817593},{"$f":"IF($R108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R108))","v":5284.1527041357367},{"$f":"IF($R108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R108))","v":4449.295864262991},{"$f":"IF($R108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R108))","v":3152.8123011664902},{"$f":"_xlfn.XLOOKUP($D108,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D108,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D108,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($D108,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($R108,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":40.357162880475357},{"$f":"_xlfn.XLOOKUP($R108,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":16.882502291841607},{"$f":"_xlfn.XLOOKUP($R108,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":57.239665172316968},0,null,55632.648736960713,373788.04259896278,322258.40788224468,272710.68219309259,213253.41136611023,179560.95789748689,127238.55956974237,null,23272.654784594597,156365.73622703698,134809.48414907855,114082.3186895031,89209.720138012606,75115.247625501332,53227.360900189684,null,78905.30352155531,530153.7788259997,457067.89203132322,386793.00088259566,302463.13150412287,254676.20552298822,180465.92046993205,0,null,{"$f":"_xlfn.XLOOKUP($S108,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S108,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S108,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 17W Luminaire StreetLED3  3000K P4/P5",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,65.369519673873214,57.239665172316968,null,65.195540787539912,65.02156190120661,64.847583014873308,64.673604128540006,64.499625242206704,null,520596.83277138951,439378.61925168097,342664.53114470944,287751.99937609496,203355.21188425797,null,{"$f":"IF($R108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R108))","v":31377},{"$f":"IF($R108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R108))","v":33181.666367381433},{"$f":"IF($R108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R108))","v":35013.676164571669},{"$f":"IF($R108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R108))","v":36873.857980352805},{"$f":"IF($R108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R108))","v":38418.347470159504},{"$f":"IF($R108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R108))","v":39401.053765712481},null,1804.6663673814328,1832.009797190236,1860.1818157811358,1544.4894898066996,982.70629555297637,null,{"$f":"CO108-_xlfn.XLOOKUP($R108,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":301.15274690254597},{"$f":"_xlfn.XLOOKUP($R108,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":427.13315724096327},null,{"$f":"CN108*'I_Global Inputs'!$F$63","v":341.0527614019972},{"$f":"CO108*'I_Global Inputs'!$F$63","v":483.7244363921572},null,615486.44800474879,624812.00024724286,634420.1449819376,526752.40545493667,335154.69574546977]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D109,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga",null,null,null,null,{"$f":"IF($R109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R109))","v":0},{"$f":"IF($R109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R109))","v":0},{"$f":"IF($R109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R109))","v":0},{"$f":"IF($R109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R109))","v":0},{"$f":"IF($R109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R109))","v":0},{"$f":"IF($R109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R109))","v":0},{"$f":"IF($R109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R109))","v":0},{"$f":"_xlfn.XLOOKUP($D109,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D109,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D109,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($D109,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($R109,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":43.370964109841246},{"$f":"_xlfn.XLOOKUP($R109,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":18.143257571210871},{"$f":"_xlfn.XLOOKUP($R109,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":61.514221681052106},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S109,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S109,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S109,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,69.575751877094589,61.514221681052106,null,69.403235130899276,69.230718384703962,69.058201638508663,68.88568489231335,68.713168146118051,null,0,0,0,0,0,null,{"$f":"IF($R109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R109))","v":7},{"$f":"IF($R109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R109))","v":7},{"$f":"IF($R109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R109))","v":7},{"$f":"IF($R109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R109))","v":7},{"$f":"IF($R109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R109))","v":7},{"$f":"IF($R109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R109))","v":7},null,0,0,0,0,0,null,{"$f":"CO109-_xlfn.XLOOKUP($R109,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":323.64229904301385},{"$f":"_xlfn.XLOOKUP($R109,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":459.03070262115483},null,{"$f":"CN109*'I_Global Inputs'!$F$63","v":366.52197574286077},{"$f":"CO109*'I_Global Inputs'!$F$63","v":519.84811796488498},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D110,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW",null,null,null,null,{"$f":"IF($R110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R110))","v":42.266994095544817},{"$f":"IF($R110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R110))","v":464},{"$f":"IF($R110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R110))","v":344.68571428571425},{"$f":"IF($R110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R110))","v":291.65714285714284},{"$f":"IF($R110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R110))","v":265.14285714285717},{"$f":"IF($R110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R110))","v":225.37142857142859},{"$f":"IF($R110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R110))","v":185.60000000000005},{"$f":"_xlfn.XLOOKUP($D110,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D110,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D110,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($D110,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($R110,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":39.302332450197291},{"$f":"_xlfn.XLOOKUP($R110,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":16.441237944062365},{"$f":"_xlfn.XLOOKUP($R110,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":55.743570394259656},0,null,1661.1914536136283,18236.282256891544,13546.952533690859,11462.805990046112,10420.73271822374,8857.6228104901784,7294.512902756619,null,694.92170710513142,7628.7344060449377,5667.0598444905245,4795.2044837996746,4359.2768034542505,3705.3852829361131,3051.4937624179756,null,2356.1131607187599,25865.016662936483,19214.012378181382,16258.010473845787,14780.009521677992,12563.008093426291,10346.006665174595,0,null,{"$f":"_xlfn.XLOOKUP($S110,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S110,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S110,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,63.897338402745724,55.743570394259656,null,63.722847767364122,63.54835713198252,63.373866496600918,63.199375861219316,63.024885225837714,null,21964.355299013736,18534.332274379358,16803.12803109876,14243.333622665657,11697.418697915484,null,{"$f":"IF($R110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R110))","v":754},{"$f":"IF($R110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R110))","v":777.2741785512427},{"$f":"IF($R110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R110))","v":800.89746978075402},{"$f":"IF($R110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R110))","v":824.87511037870797},{"$f":"IF($R110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R110))","v":844.78088385025092},{"$f":"IF($R110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R110))","v":857.45259710800474},null,23.274178551242699,23.623291229511324,23.97764059795395,19.905773471542943,12.671713257753822,null,{"$f":"CO110-_xlfn.XLOOKUP($R110,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":293.2814036533822},{"$f":"_xlfn.XLOOKUP($R110,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":415.96901635789618},null,{"$f":"CN110*'I_Global Inputs'!$F$63","v":332.13853638269495},{"$f":"CO110*'I_Global Inputs'!$F$63","v":471.08114784170243},null,7730.2515995192616,7846.2053735120453,7963.898454114712,6611.4744664037498,4208.7642948915454]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D111,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga",null,null,null,null,{"$f":"IF($R111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R111))","v":0},{"$f":"IF($R111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R111))","v":0},{"$f":"IF($R111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R111))","v":0},{"$f":"IF($R111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R111))","v":0},{"$f":"IF($R111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R111))","v":0},{"$f":"IF($R111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R111))","v":0},{"$f":"IF($R111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R111))","v":0},{"$f":"_xlfn.XLOOKUP($D111,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D111,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D111,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($D111,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($R111,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":46.234075277738839},{"$f":"_xlfn.XLOOKUP($R111,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":19.340975086611675},{"$f":"_xlfn.XLOOKUP($R111,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":65.575050364350503},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S111,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S111,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S111,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,73.571672470154894,65.575050364350503,null,73.400544757090685,73.229417044026462,73.058289330962253,72.887161617898045,72.716033904833836,null,0,0,0,0,0,null,{"$f":"IF($R111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R111))","v":0},{"$f":"IF($R111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R111))","v":0},{"$f":"IF($R111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R111))","v":0},{"$f":"IF($R111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R111))","v":0},{"$f":"IF($R111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R111))","v":0},{"$f":"IF($R111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R111))","v":0},null,0,0,0,0,0,null,{"$f":"CO111-_xlfn.XLOOKUP($R111,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":345.00737357645835},{"$f":"_xlfn.XLOOKUP($R111,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":489.3333707323369},null,{"$f":"CN111*'I_Global Inputs'!$F$63","v":390.71772936668111},{"$f":"CO111*'I_Global Inputs'!$F$63","v":554.16561545897639},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D112,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA",null,null,null,null,{"$f":"IF($R112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R112))","v":5.6346235203548325},{"$f":"IF($R112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R112))","v":44},{"$f":"IF($R112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R112))","v":44},{"$f":"IF($R112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R112))","v":35.20000000000001},{"$f":"IF($R112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R112))","v":35.20000000000001},{"$f":"IF($R112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R112))","v":35.20000000000001},{"$f":"IF($R112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R112))","v":35.20000000000001},{"$f":"_xlfn.XLOOKUP($D112,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D112,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D112,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0113"},{"$f":"_xlfn.XLOOKUP($D112,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0113"},{"$f":"_xlfn.XLOOKUP($R112,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":43.521654171309528},{"$f":"_xlfn.XLOOKUP($R112,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":18.206295335179334},{"$f":"_xlfn.XLOOKUP($R112,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":61.727949506488862},0,null,245.22813623840966,1914.9527835376193,1914.9527835376193,1531.9622268300959,1531.9622268300959,1531.9622268300959,1531.9622268300959,null,102.58561991412795,801.07699474789069,801.07699474789069,640.86159579831269,640.86159579831269,640.86159579831269,640.86159579831269,null,347.81375615253762,2716.02977828551,2716.02977828551,2172.8238226284084,2172.8238226284084,2172.8238226284084,2172.8238226284084,0,null,{"$f":"_xlfn.XLOOKUP($S112,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S112,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S112,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,69.78606348725566,61.727949506488862,null,69.613619848067259,69.441176208878844,69.268732569690428,69.096288930502027,68.923845291313611,null,3062.9992733149593,2444.3294025525361,2438.2593864531036,2432.1893703536721,2426.1193542542396,null,{"$f":"IF($R112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R112))","v":152},{"$f":"IF($R112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R112))","v":156.69187684322134},{"$f":"IF($R112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R112))","v":161.45413183909096},{"$f":"IF($R112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R112))","v":166.28782065989864},{"$f":"IF($R112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R112))","v":170.30065563028924},{"$f":"IF($R112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R112))","v":172.85516546474361},null,4.6918768432213369,4.7622549958696254,4.83368882080768,4.0128349703905997,2.5545098344543646,null,{"$f":"CO112-_xlfn.XLOOKUP($R112,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":324.76677665003729},{"$f":"_xlfn.XLOOKUP($R112,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":460.62557989016443},null,{"$f":"CN112*'I_Global Inputs'!$F$63","v":367.79543645990395},{"$f":"CO112*'I_Global Inputs'!$F$63","v":521.6543020435214},null,1725.650891368708,1751.5356547392271,1777.8086895603192,1475.9023893763763,939.53705950426001]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D113,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",null,null,null,null,{"$f":"IF($R113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R113))","v":0},{"$f":"IF($R113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R113))","v":0},{"$f":"IF($R113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R113))","v":0},{"$f":"IF($R113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R113))","v":0},{"$f":"IF($R113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R113))","v":0},{"$f":"IF($R113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R113))","v":0},{"$f":"IF($R113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R113))","v":0},{"$f":"_xlfn.XLOOKUP($D113,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D113,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D113,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($D113,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($R113,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":46.535455400675424},{"$f":"_xlfn.XLOOKUP($R113,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":19.467050614548601},{"$f":"_xlfn.XLOOKUP($R113,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":66.002506015224029},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S113,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S113,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S113,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,73.99229569047705,66.002506015224029,null,73.821314191426637,73.650332692376224,73.479351193325812,73.308369694275399,73.137388195224986,null,0,0,0,0,0,null,{"$f":"IF($R113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R113))","v":0},{"$f":"IF($R113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R113))","v":0},{"$f":"IF($R113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R113))","v":0},{"$f":"IF($R113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R113))","v":0},{"$f":"IF($R113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R113))","v":0},{"$f":"IF($R113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R113))","v":0},null,0,0,0,0,0,null,{"$f":"CO113-_xlfn.XLOOKUP($R113,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":347.25632879050522},{"$f":"_xlfn.XLOOKUP($R113,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":492.5231252703561},null,{"$f":"CN113*'I_Global Inputs'!$F$63","v":393.26465080076758},{"$f":"CO113*'I_Global Inputs'!$F$63","v":557.77798361624923},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D114,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",null,null,null,null,{"$f":"IF($R114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R114))","v":4.9766346818954128},{"$f":"IF($R114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R114))","v":47},{"$f":"IF($R114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R114))","v":47},{"$f":"IF($R114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R114))","v":47},{"$f":"IF($R114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R114))","v":47},{"$f":"IF($R114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R114))","v":47},{"$f":"IF($R114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R114))","v":35.25},{"$f":"_xlfn.XLOOKUP($D114,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D114,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D114,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($D114,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($R114,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":93.061776345781382},{"$f":"_xlfn.XLOOKUP($R114,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":38.930280037118401},{"$f":"_xlfn.XLOOKUP($R114,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":131.99205638289982},0,null,463.13446372120978,4373.9034882517253,4373.9034882517253,4373.9034882517253,4373.9034882517253,4373.9034882517253,3280.4276161887938,null,193.74178180862407,1829.7231617445648,1829.7231617445648,1829.7231617445648,1829.7231617445648,1829.7231617445648,1372.2923713084235,null,656.8762455298338,6203.6266499962903,6203.6266499962903,6203.6266499962903,6203.6266499962903,6203.6266499962903,4652.7199874972175,0,null,{"$f":"_xlfn.XLOOKUP($S114,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S114,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S114,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,156.37453390772572,131.99205638289982,null,155.85274888869444,155.33096386966315,154.80917885063189,154.28739383160064,153.76560881256935,null,7325.0791977686386,7300.5553018741684,7276.0314059796992,7251.50751008523,5420.2377106430695,null,{"$f":"IF($R114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R114))","v":349},{"$f":"IF($R114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R114))","v":359.77279617292265},{"$f":"IF($R114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R114))","v":370.70718428843918},{"$f":"IF($R114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R114))","v":381.80558822568838},{"$f":"IF($R114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R114))","v":391.01926851954579},{"$f":"IF($R114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R114))","v":396.88455754733894},null,10.772796172922654,10.934388115516526,11.098403937249202,9.2136802938574078,5.8652890277931533,null,{"$f":"CO114-_xlfn.XLOOKUP($R114,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":694.44449455393283},{"$f":"_xlfn.XLOOKUP($R114,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":984.94957305972548},null,{"$f":"CN114*'I_Global Inputs'!$F$63","v":786.45210759002623},{"$f":"CO114*'I_Global Inputs'!$F$63","v":1115.4464808599018},null,8472.2882548327889,8599.3725786553077,8728.363167335081,7246.118285764851,4612.7689175325813]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D115,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga",null,null,null,null,{"$f":"IF($R115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R115))","v":0},{"$f":"IF($R115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R115))","v":0},{"$f":"IF($R115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R115))","v":0},{"$f":"IF($R115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R115))","v":0},{"$f":"IF($R115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R115))","v":0},{"$f":"IF($R115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R115))","v":0},{"$f":"IF($R115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R115))","v":0},{"$f":"_xlfn.XLOOKUP($D115,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D115,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D115,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0119"},{"$f":"_xlfn.XLOOKUP($D115,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0119"},{"$f":"_xlfn.XLOOKUP($R115,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":96.075577575147278},{"$f":"_xlfn.XLOOKUP($R115,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":40.191035316487671},{"$f":"_xlfn.XLOOKUP($R115,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":136.26661289163494},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S115,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S115,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S115,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,160.58076611094702,136.26661289163494,null,160.06044323205376,159.54012035316046,159.01979747426719,158.49947459537393,157.97915171648063,null,0,0,0,0,0,null,{"$f":"IF($R115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R115))","v":0},{"$f":"IF($R115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R115))","v":0},{"$f":"IF($R115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R115))","v":0},{"$f":"IF($R115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R115))","v":0},{"$f":"IF($R115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R115))","v":0},{"$f":"IF($R115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R115))","v":0},null,0,0,0,0,0,null,{"$f":"CO115-_xlfn.XLOOKUP($R115,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":716.93404669440054},{"$f":"_xlfn.XLOOKUP($R115,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1016.8471184399169},null,{"$f":"CN115*'I_Global Inputs'!$F$63","v":811.92132193088958},{"$f":"CO115*'I_Global Inputs'!$F$63","v":1151.5701624326293},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D116,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA",null,null,null,null,{"$f":"IF($R116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R116))","v":157.77544027531269},{"$f":"IF($R116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R116))","v":2669},{"$f":"IF($R116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R116))","v":2205.7851239669421},{"$f":"IF($R116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R116))","v":1808.7438016528929},{"$f":"IF($R116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R116))","v":1455.8181818181822},{"$f":"IF($R116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R116))","v":1147.0082644628103},{"$f":"IF($R116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R116))","v":794.0826446280995},{"$f":"_xlfn.XLOOKUP($D116,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D116,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D116,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($D116,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($R116,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":93.061776345781382},{"$f":"_xlfn.XLOOKUP($R116,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":38.930280037118401},{"$f":"_xlfn.XLOOKUP($R116,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":131.99205638289982},0,null,14682.862735758337,248381.88106689052,205274.28187346322,168324.91113623988,135481.02603648577,106742.62657420091,73898.741474446797,null,6142.2420728975721,103904.91741906901,85871.832577742985,70414.902713749267,56675.409501310387,44653.352940426368,30913.859727987488,null,20825.104808655909,352286.79848595953,291146.11445120617,238739.81384998915,192156.43553779615,151395.97951462728,104812.60120243428,0,null,{"$f":"_xlfn.XLOOKUP($S116,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S116,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S116,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,156.37453390772572,131.99205638289982,null,155.85274888869444,155.33096386966315,154.80917885063189,154.28739383160064,153.76560881256935,null,343777.67502803757,280953.91810402268,225374.01728309272,176968.91582727435,122102.60129873488,null,{"$f":"IF($R116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R116))","v":8764},{"$f":"IF($R116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R116))","v":9034.5237411446833},{"$f":"IF($R116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R116))","v":9309.1053384065362},{"$f":"IF($R116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R116))","v":9587.8056596273163},{"$f":"IF($R116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R116))","v":9819.1772759464166},{"$f":"IF($R116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R116))","v":9966.4649350856125},null,270.5237411446833,274.58159726185295,278.7003212207801,231.37161631910021,147.28765913919597,null,{"$f":"CO116-_xlfn.XLOOKUP($R116,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":694.44449455393283},{"$f":"_xlfn.XLOOKUP($R116,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":984.94957305972548},null,{"$f":"CN116*'I_Global Inputs'!$F$63","v":786.45210759002623},{"$f":"CO116*'I_Global Inputs'!$F$63","v":1115.4464808599018},null,212753.96637637488,215945.27587202002,219184.45501009983,181962.69529066727,115834.68995202206]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D117,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga",null,null,null,null,{"$f":"IF($R117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R117))","v":0},{"$f":"IF($R117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R117))","v":0},{"$f":"IF($R117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R117))","v":0},{"$f":"IF($R117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R117))","v":0},{"$f":"IF($R117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R117))","v":0},{"$f":"IF($R117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R117))","v":0},{"$f":"IF($R117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R117))","v":0},{"$f":"_xlfn.XLOOKUP($D117,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D117,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D117,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0123"},{"$f":"_xlfn.XLOOKUP($D117,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0123"},{"$f":"_xlfn.XLOOKUP($R117,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":96.075577575147278},{"$f":"_xlfn.XLOOKUP($R117,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":40.191035316487671},{"$f":"_xlfn.XLOOKUP($R117,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":136.26661289163494},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S117,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S117,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S117,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,160.58076611094702,136.26661289163494,null,160.06044323205376,159.54012035316046,159.01979747426719,158.49947459537393,157.97915171648063,null,0,0,0,0,0,null,{"$f":"IF($R117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R117))","v":37},{"$f":"IF($R117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R117))","v":37},{"$f":"IF($R117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R117))","v":37},{"$f":"IF($R117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R117))","v":37},{"$f":"IF($R117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R117))","v":37},{"$f":"IF($R117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R117))","v":37},null,0,0,0,0,0,null,{"$f":"CO117-_xlfn.XLOOKUP($R117,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":716.93404669440054},{"$f":"_xlfn.XLOOKUP($R117,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1016.8471184399169},null,{"$f":"CN117*'I_Global Inputs'!$F$63","v":811.92132193088958},{"$f":"CO117*'I_Global Inputs'!$F$63","v":1151.5701624326293},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D118,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",null,null,null,null,{"$f":"IF($R118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R118))","v":463.66604593420243},{"$f":"IF($R118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R118))","v":6593},{"$f":"IF($R118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R118))","v":5574.2565597667635},{"$f":"IF($R118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R118))","v":4824.6151603498565},{"$f":"IF($R118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R118))","v":3767.4285714285734},{"$f":"IF($R118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R118))","v":3210.0029154518966},{"$f":"IF($R118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R118))","v":2364.2536443148701},{"$f":"_xlfn.XLOOKUP($D118,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D118,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D118,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($D118,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($R118,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":95.322127267805797},{"$f":"_xlfn.XLOOKUP($R118,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":39.875846496645345},{"$f":"_xlfn.XLOOKUP($R118,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":135.19797376445115},0,null,44197.633840300332,628458.78507664357,531349.99321348872,459892.5803330543,359119.30575808225,305984.30643673334,225365.6867767557,null,18489.076073378765,262901.45595238276,222278.19891017783,192385.61353949885,150229.40340136166,128001.58351034386,94276.615399834103,null,62686.709913679093,891360.24102902634,753628.19212366652,652278.19387255318,509348.70915944391,433985.8899470772,319642.30217658979,0,null,{"$f":"_xlfn.XLOOKUP($S118,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S118,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S118,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,159.52920806014177,135.19797376445115,null,159.00851964621398,158.4878312322862,157.96714281835844,157.44645440443065,156.92576599050287,null,886354.2836967106,764642.79329425748,595129.92720082158,505403.57766578649,371012.31412994891,null,{"$f":"IF($R118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R118))","v":24631},{"$f":"IF($R118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R118))","v":25404.618034447823},{"$f":"IF($R118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R118))","v":26191.961550151977},{"$f":"IF($R118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R118))","v":27001.764944275583},{"$f":"IF($R118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R118))","v":27653.101418439717},{"$f":"IF($R118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R118))","v":28073.600253292811},null,773.61803444782345,787.34351570415311,809.80339412360627,651.33647416413442,420.49883485309329,null,{"$f":"CO118-_xlfn.XLOOKUP($R118,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":711.31165865928347},{"$f":"_xlfn.XLOOKUP($R118,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1008.872732094869},null,{"$f":"CN118*'I_Global Inputs'!$F$63","v":805.55401834567351},{"$f":"CO118*'I_Global Inputs'!$F$63","v":1142.5392420394473},null,623191.11631412583,634247.73289389047,652340.37820623617,524686.71405802143,338734.52612558304]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D119,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga",null,null,null,null,{"$f":"IF($R119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R119))","v":0},{"$f":"IF($R119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R119))","v":0},{"$f":"IF($R119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R119))","v":0},{"$f":"IF($R119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R119))","v":0},{"$f":"IF($R119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R119))","v":0},{"$f":"IF($R119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R119))","v":0},{"$f":"IF($R119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R119))","v":0},{"$f":"_xlfn.XLOOKUP($D119,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D119,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D119,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($D119,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($R119,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":96.075577575147278},{"$f":"_xlfn.XLOOKUP($R119,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":40.191035316487671},{"$f":"_xlfn.XLOOKUP($R119,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":136.26661289163494},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S119,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S119,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S119,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,160.58076611094702,136.26661289163494,null,160.06044323205376,159.54012035316046,159.01979747426719,158.49947459537393,157.97915171648063,null,0,0,0,0,0,null,{"$f":"IF($R119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R119))","v":71},{"$f":"IF($R119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R119))","v":71},{"$f":"IF($R119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R119))","v":71},{"$f":"IF($R119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R119))","v":71},{"$f":"IF($R119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R119))","v":71},{"$f":"IF($R119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R119))","v":71},null,0,0,0,0,0,null,{"$f":"CO119-_xlfn.XLOOKUP($R119,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":716.93404669440054},{"$f":"_xlfn.XLOOKUP($R119,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1016.8471184399169},null,{"$f":"CN119*'I_Global Inputs'!$F$63","v":811.92132193088958},{"$f":"CO119*'I_Global Inputs'!$F$63","v":1151.5701624326293},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D120,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",null,null,null,null,{"$f":"IF($R120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R120))","v":36.040856031128406},{"$f":"IF($R120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R120))","v":412},{"$f":"IF($R120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R120))","v":384.53333333333336},{"$f":"IF($R120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R120))","v":343.33333333333331},{"$f":"IF($R120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R120))","v":233.46666666666667},{"$f":"IF($R120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R120))","v":219.73333333333335},{"$f":"IF($R120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R120))","v":96.133333333333326},{"$f":"_xlfn.XLOOKUP($D120,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D120,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D120,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($D120,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($R120,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":138.26879478626975},{"$f":"_xlfn.XLOOKUP($R120,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":57.841609227657401},{"$f":"_xlfn.XLOOKUP($R120,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":196.11040401392714},0,null,4983.3257264895865,56966.743451943141,53168.960555146929,47472.28620995261,32281.154622767779,30382.263174369677,13292.24013878673,null,2084.6611107827889,23830.74300179485,22242.026801675194,19858.952501495707,13504.087701017081,12709.729600957253,5560.5067004187977,null,7067.9868372723759,80797.486453737991,75410.987356822123,67331.238711448314,45785.242323784856,43091.992775326929,18852.746839205527,0,null,{"$f":"_xlfn.XLOOKUP($S120,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S120,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S120,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,219.46801695604623,196.11040401392714,null,218.96816403908488,218.46831112212354,217.96845820516219,217.46860528820082,216.9687523712395,null,84200.558011829446,75007.453485262406,50888.369375631868,47785.101535327332,20857.929394621824,null,{"$f":"IF($R120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R120))","v":1518},{"$f":"IF($R120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R120))","v":1573.4325842696628},{"$f":"IF($R120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R120))","v":1630.2865168539324},{"$f":"IF($R120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R120))","v":1687.140449438202},{"$f":"IF($R120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R120))","v":1735.4662921348311},{"$f":"IF($R120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R120))","v":1765.3146067415726},null,55.432584269662811,56.853932584269614,56.853932584269614,48.325842696629024,29.848314606741496,null,{"$f":"CO120-_xlfn.XLOOKUP($R120,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1031.7877766609517},{"$f":"_xlfn.XLOOKUP($R120,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1463.4127537626002},null,{"$f":"CN120*'I_Global Inputs'!$F$63","v":1168.4903227029799},{"$f":"CO120*'I_Global Inputs'!$F$63","v":1657.3017044508199},null,64772.438281518429,66433.270032326662,66433.270032326662,56468.279527477498,34877.46676697144]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D121,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga",null,null,null,null,{"$f":"IF($R121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R121))","v":0},{"$f":"IF($R121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R121))","v":0},{"$f":"IF($R121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R121))","v":0},{"$f":"IF($R121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R121))","v":0},{"$f":"IF($R121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R121))","v":0},{"$f":"IF($R121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R121))","v":0},{"$f":"IF($R121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R121))","v":0},{"$f":"_xlfn.XLOOKUP($D121,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D121,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D121,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($D121,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($R121,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":141.28259601563562},{"$f":"_xlfn.XLOOKUP($R121,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":59.102364507026664},{"$f":"_xlfn.XLOOKUP($R121,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":200.38496052266228},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S121,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S121,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S121,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,223.67424915926762,200.38496052266228,null,223.17585838244426,222.6774676056209,222.17907682879755,221.68068605197422,221.18229527515084,null,0,0,0,0,0,null,{"$f":"IF($R121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R121))","v":0},{"$f":"IF($R121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R121))","v":0},{"$f":"IF($R121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R121))","v":0},{"$f":"IF($R121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R121))","v":0},{"$f":"IF($R121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R121))","v":0},{"$f":"IF($R121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R121))","v":0},null,0,0,0,0,0,null,{"$f":"CO121-_xlfn.XLOOKUP($R121,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1054.2773288014196},{"$f":"_xlfn.XLOOKUP($R121,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1495.3102991427918},null,{"$f":"CN121*'I_Global Inputs'!$F$63","v":1193.9595370438433},{"$f":"CO121*'I_Global Inputs'!$F$63","v":1693.4253860235476},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D122,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm",null,null,null,null,{"$f":"IF($R122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R122))","v":369.87090176274825},{"$f":"IF($R122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R122))","v":2802},{"$f":"IF($R122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R122))","v":2295.2553191489355},{"$f":"IF($R122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R122))","v":1649.4042553191487},{"$f":"IF($R122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R122))","v":1112.8510638297864},{"$f":"IF($R122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R122))","v":834.63829787233976},{"$f":"IF($R122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R122))","v":337.82978723404233},{"$f":"_xlfn.XLOOKUP($D122,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D122,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D122,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0133"},{"$f":"_xlfn.XLOOKUP($D122,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0133"},{"$f":"_xlfn.XLOOKUP($R122,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":49.172531476370573},{"$f":"_xlfn.XLOOKUP($R122,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":20.570211483996712},{"$f":"_xlfn.XLOOKUP($R122,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":69.742742960367281},0,null,18187.488559122306,137781.43319679034,112863.51442715802,81105.382661940399,54721.703964682652,41041.277973511984,16611.94584642152,null,7608.3226710363033,57637.732578158786,47213.88732466197,33928.594354518995,22891.581733169431,17168.68629987707,6949.2301689978631,null,25795.811230158608,195419.16577494913,160077.40175182,115033.97701645939,77613.285697852087,58209.964273389051,23561.176015419383,0,null,{"$f":"_xlfn.XLOOKUP($S122,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S122,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S122,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,77.672748868295727,69.742742960367281,null,77.503046741866058,77.333344615436388,77.163642489006719,76.99394036257705,76.82423823614738,null,177889.28028451666,127553.94768676296,85871.64163287243,64262.091330705749,25953.516057735047,null,{"$f":"IF($R122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R122))","v":9636},{"$f":"IF($R122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R122))","v":9933.4402977715836},{"$f":"IF($R122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R122))","v":10235.34220000974},{"$f":"IF($R122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R122))","v":10541.772630781468},{"$f":"IF($R122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R122))","v":10796.165247720179},{"$f":"IF($R122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R122))","v":10958.107726435983},null,297.44029777158357,301.90190223815625,306.43043077172842,254.39261693871049,161.9424787158041,null,{"$f":"CO122-_xlfn.XLOOKUP($R122,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":366.93468691341457},{"$f":"_xlfn.XLOOKUP($R122,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":520.43347747802375},null,{"$f":"CN122*'I_Global Inputs'!$F$63","v":415.55021334902307},{"$f":"CO122*'I_Global Inputs'!$F$63","v":589.38620499238607},null,123601.3791975785,125455.39988554173,127337.23088382478,105712.90624329745,67295.231580622014]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D123,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga",null,null,null,null,{"$f":"IF($R123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R123))","v":0},{"$f":"IF($R123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R123))","v":0},{"$f":"IF($R123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R123))","v":0},{"$f":"IF($R123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R123))","v":0},{"$f":"IF($R123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R123))","v":0},{"$f":"IF($R123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R123))","v":0},{"$f":"IF($R123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R123))","v":0},{"$f":"_xlfn.XLOOKUP($D123,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D123,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D123,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($D123,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($R123,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":55.501514058038943},{"$f":"_xlfn.XLOOKUP($R123,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":23.217797570672165},{"$f":"_xlfn.XLOOKUP($R123,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":78.719311628711111},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S123,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S123,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S123,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,83.66662975788617,78.719311628711111,null,83.560757149921827,83.454884541957469,83.349011933993125,83.243139326028796,83.137266718064438,null,0,0,0,0,0,null,{"$f":"IF($R123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R123))","v":39},{"$f":"IF($R123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R123))","v":39},{"$f":"IF($R123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R123))","v":39},{"$f":"IF($R123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R123))","v":39},{"$f":"IF($R123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R123))","v":39},{"$f":"IF($R123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R123))","v":39},null,0,0,0,0,0,null,{"$f":"CO123-_xlfn.XLOOKUP($R123,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":414.1627464083972},{"$f":"_xlfn.XLOOKUP($R123,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":587.41832277642618},null,{"$f":"CN123*'I_Global Inputs'!$F$63","v":469.03556346483657},{"$f":"CO123*'I_Global Inputs'!$F$63","v":665.24593629511457},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D124,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm",null,null,null,null,{"$f":"IF($R124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R124))","v":359.29669540351176},{"$f":"IF($R124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R124))","v":1468},{"$f":"IF($R124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R124))","v":1301.9124087591242},{"$f":"IF($R124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R124))","v":1028.6715328467153},{"$f":"IF($R124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R124))","v":857.22627737226287},{"$f":"IF($R124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R124))","v":809.00729927007308},{"$f":"IF($R124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R124))","v":385.75182481751824},{"$f":"_xlfn.XLOOKUP($D124,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D124,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D124,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0137"},{"$f":"_xlfn.XLOOKUP($D124,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0137"},{"$f":"_xlfn.XLOOKUP($R124,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":49.172531476370573},{"$f":"_xlfn.XLOOKUP($R124,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":20.570211483996712},{"$f":"_xlfn.XLOOKUP($R124,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":69.742742960367281},0,null,17667.528064085112,72185.276207311996,64018.328899185464,50582.383327751471,42151.986106459568,39780.936887971213,18968.393747906804,null,7390.8090099513865,30197.070458507173,26780.61358181476,21159.990978224003,17633.325815186672,16641.45123808242,7934.9966168340015,null,25058.337074036499,102382.34666581918,90798.942481000224,71742.374305975478,59785.311921646236,56422.388126053629,26903.390364740808,0,null,{"$f":"_xlfn.XLOOKUP($S124,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S124,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S124,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,77.672748868295727,69.742742960367281,null,77.503046741866058,77.333344615436388,77.163642489006719,76.99394036257705,76.82423823614738,null,100902.17826987384,79550.610145724233,66146.701999335404,62288.659752889529,29635.090089809612,null,{"$f":"IF($R124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R124))","v":5837},{"$f":"IF($R124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R124))","v":6017.174244301862},{"$f":"IF($R124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R124))","v":6200.0511022682504},{"$f":"IF($R124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R124))","v":6385.6711131041357},{"$f":"IF($R124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R124))","v":6539.76925601315},{"$f":"IF($R124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R124))","v":6637.8657948533473},null,180.17424430186202,182.87685796638834,185.6200108358853,154.09814290901431,98.096538840197354,null,{"$f":"CO124-_xlfn.XLOOKUP($R124,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":366.93468691341457},{"$f":"_xlfn.XLOOKUP($R124,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":520.43347747802375},null,{"$f":"CN124*'I_Global Inputs'!$F$63","v":415.55021334902307},{"$f":"CO124*'I_Global Inputs'!$F$63","v":589.38620499238607},null,74871.445659637771,75994.517344531661,77134.435104700111,64035.516162529144,40764.037643844742]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D125,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",null,null,null,null,{"$f":"IF($R125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R125))","v":0},{"$f":"IF($R125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R125))","v":0},{"$f":"IF($R125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R125))","v":0},{"$f":"IF($R125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R125))","v":0},{"$f":"IF($R125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R125))","v":0},{"$f":"IF($R125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R125))","v":0},{"$f":"IF($R125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R125))","v":0},{"$f":"_xlfn.XLOOKUP($D125,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D125,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D125,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($D125,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($R125,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":55.501514058038943},{"$f":"_xlfn.XLOOKUP($R125,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":23.217797570672165},{"$f":"_xlfn.XLOOKUP($R125,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":78.719311628711111},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S125,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S125,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S125,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,83.66662975788617,78.719311628711111,null,83.560757149921827,83.454884541957469,83.349011933993125,83.243139326028796,83.137266718064438,null,0,0,0,0,0,null,{"$f":"IF($R125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R125))","v":0},{"$f":"IF($R125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R125))","v":0},{"$f":"IF($R125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R125))","v":0},{"$f":"IF($R125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R125))","v":0},{"$f":"IF($R125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R125))","v":0},{"$f":"IF($R125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R125))","v":0},null,0,0,0,0,0,null,{"$f":"CO125-_xlfn.XLOOKUP($R125,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":414.1627464083972},{"$f":"_xlfn.XLOOKUP($R125,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":587.41832277642618},null,{"$f":"CN125*'I_Global Inputs'!$F$63","v":469.03556346483657},{"$f":"CO125*'I_Global Inputs'!$F$63","v":665.24593629511457},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D126,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",null,null,null,null,{"$f":"IF($R126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R126))","v":1.1122893183038109},{"$f":"IF($R126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R126))","v":6},{"$f":"IF($R126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R126))","v":6},{"$f":"IF($R126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R126))","v":6},{"$f":"IF($R126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R126))","v":6},{"$f":"IF($R126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R126))","v":0},{"$f":"IF($R126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R126))","v":0},{"$f":"_xlfn.XLOOKUP($D126,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D126,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D126,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($D126,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($R126,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":49.172531476370573},{"$f":"_xlfn.XLOOKUP($R126,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":20.570211483996712},{"$f":"_xlfn.XLOOKUP($R126,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":69.742742960367281},0,null,54.694081515124914,295.03518885822342,295.03518885822342,295.03518885822342,295.03518885822342,0,0,null,22.880026508899924,123.42126890398026,123.42126890398026,123.42126890398026,123.42126890398026,0,0,null,77.574108024024838,418.45645776220368,418.45645776220368,418.45645776220368,418.45645776220368,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S126,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S126,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S126,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,77.672748868295727,69.742742960367281,null,77.503046741866058,77.333344615436388,77.163642489006719,76.99394036257705,76.82423823614738,null,465.01828045119635,464.00006769261836,462.98185493404031,0,0,null,{"$f":"IF($R126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R126))","v":14},{"$f":"IF($R126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R126))","v":14.432146551349334},{"$f":"IF($R126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R126))","v":14.870775300968907},{"$f":"IF($R126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R126))","v":15.315983481832774},{"$f":"IF($R126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R126))","v":15.685586702789802},{"$f":"IF($R126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R126))","v":15.920870503331649},null,0.43214655134933366,0.4386287496195731,0.44520818086386704,0.36960322095702836,0.23528380054184694,null,{"$f":"CO126-_xlfn.XLOOKUP($R126,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":366.93468691341457},{"$f":"_xlfn.XLOOKUP($R126,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":520.43347747802375},null,{"$f":"CN126*'I_Global Inputs'!$F$63","v":415.55021334902307},{"$f":"CO126*'I_Global Inputs'!$F$63","v":589.38620499238607},null,179.57859161126015,182.27227048542883,185.0063545427104,153.58869732317925,97.772233512733493]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D127,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga",null,null,null,null,{"$f":"IF($R127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R127))","v":0},{"$f":"IF($R127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R127))","v":0},{"$f":"IF($R127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R127))","v":0},{"$f":"IF($R127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R127))","v":0},{"$f":"IF($R127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R127))","v":0},{"$f":"IF($R127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R127))","v":0},{"$f":"IF($R127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R127))","v":0},{"$f":"_xlfn.XLOOKUP($D127,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D127,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D127,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0143"},{"$f":"_xlfn.XLOOKUP($D127,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0143"},{"$f":"_xlfn.XLOOKUP($R127,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":55.501514058038943},{"$f":"_xlfn.XLOOKUP($R127,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":23.217797570672165},{"$f":"_xlfn.XLOOKUP($R127,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":78.719311628711111},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S127,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S127,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S127,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,83.66662975788617,78.719311628711111,null,83.560757149921827,83.454884541957469,83.349011933993125,83.243139326028796,83.137266718064438,null,0,0,0,0,0,null,{"$f":"IF($R127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R127))","v":0},{"$f":"IF($R127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R127))","v":0},{"$f":"IF($R127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R127))","v":0},{"$f":"IF($R127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R127))","v":0},{"$f":"IF($R127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R127))","v":0},{"$f":"IF($R127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R127))","v":0},null,0,0,0,0,0,null,{"$f":"CO127-_xlfn.XLOOKUP($R127,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":414.1627464083972},{"$f":"_xlfn.XLOOKUP($R127,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":587.41832277642618},null,{"$f":"CN127*'I_Global Inputs'!$F$63","v":469.03556346483657},{"$f":"CO127*'I_Global Inputs'!$F$63","v":665.24593629511457},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D128,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",null,null,null,null,{"$f":"IF($R128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R128))","v":10.82227444836141},{"$f":"IF($R128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R128))","v":53},{"$f":"IF($R128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R128))","v":53},{"$f":"IF($R128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R128))","v":53},{"$f":"IF($R128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R128))","v":53},{"$f":"IF($R128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R128))","v":53},{"$f":"IF($R128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R128))","v":53},{"$f":"_xlfn.XLOOKUP($D128,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D128,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D128,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($D128,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($R128,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":49.172531476370573},{"$f":"_xlfn.XLOOKUP($R128,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":20.570211483996712},{"$f":"_xlfn.XLOOKUP($R128,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":69.742742960367281},0,null,532.15863095797238,2606.1441682476402,2606.1441682476402,2606.1441682476402,2606.1441682476402,2606.1441682476402,2606.1441682476402,null,222.61647414064805,1090.2212086518257,1090.2212086518257,1090.2212086518257,1090.2212086518257,1090.2212086518257,1090.2212086518257,null,754.77510509862043,3696.3653768994659,3696.3653768994659,3696.3653768994659,3696.3653768994659,3696.3653768994659,3696.3653768994659,0,null,{"$f":"_xlfn.XLOOKUP($S128,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S128,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S128,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,77.672748868295727,69.742742960367281,null,77.503046741866058,77.333344615436388,77.163642489006719,76.99394036257705,76.82423823614738,null,4107.6614773189012,4098.6672646181287,4089.6730519173561,4080.6788392165836,4071.684626515811,null,{"$f":"IF($R128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R128))","v":225},{"$f":"IF($R128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R128))","v":231.94521243240001},{"$f":"IF($R128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R128))","v":238.99460305128599},{"$f":"IF($R128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R128))","v":246.14973452945526},{"$f":"IF($R128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R128))","v":252.08978629483613},{"$f":"IF($R128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R128))","v":255.87113308925868},null,6.9452124324000124,7.0493906188859796,7.1551314781692668,5.940051765380872,3.7813467944225465,null,{"$f":"CO128-_xlfn.XLOOKUP($R128,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":366.93468691341457},{"$f":"_xlfn.XLOOKUP($R128,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":520.43347747802375},null,{"$f":"CN128*'I_Global Inputs'!$F$63","v":415.55021334902307},{"$f":"CO128*'I_Global Inputs'!$F$63","v":589.38620499238607},null,2886.0845080381127,2929.3757756586706,2973.3164122935495,2468.3897784082624,1571.3394671689337]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D129,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga",null,null,null,null,{"$f":"IF($R129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R129))","v":0},{"$f":"IF($R129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R129))","v":0},{"$f":"IF($R129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R129))","v":0},{"$f":"IF($R129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R129))","v":0},{"$f":"IF($R129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R129))","v":0},{"$f":"IF($R129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R129))","v":0},{"$f":"IF($R129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R129))","v":0},{"$f":"_xlfn.XLOOKUP($D129,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D129,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D129,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0147"},{"$f":"_xlfn.XLOOKUP($D129,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0147"},{"$f":"_xlfn.XLOOKUP($R129,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":55.501514058038943},{"$f":"_xlfn.XLOOKUP($R129,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":23.217797570672165},{"$f":"_xlfn.XLOOKUP($R129,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":78.719311628711111},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S129,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S129,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S129,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,83.66662975788617,78.719311628711111,null,83.560757149921827,83.454884541957469,83.349011933993125,83.243139326028796,83.137266718064438,null,0,0,0,0,0,null,{"$f":"IF($R129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R129))","v":0},{"$f":"IF($R129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R129))","v":0},{"$f":"IF($R129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R129))","v":0},{"$f":"IF($R129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R129))","v":0},{"$f":"IF($R129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R129))","v":0},{"$f":"IF($R129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R129))","v":0},null,0,0,0,0,0,null,{"$f":"CO129-_xlfn.XLOOKUP($R129,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":414.1627464083972},{"$f":"_xlfn.XLOOKUP($R129,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":587.41832277642618},null,{"$f":"CN129*'I_Global Inputs'!$F$63","v":469.03556346483657},{"$f":"CO129*'I_Global Inputs'!$F$63","v":665.24593629511457},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D130,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm",null,null,null,null,{"$f":"IF($R130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R130))","v":34.836442773267827},{"$f":"IF($R130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R130))","v":309},{"$f":"IF($R130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R130))","v":185.40000000000003},{"$f":"IF($R130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R130))","v":160.68000000000004},{"$f":"IF($R130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R130))","v":111.24000000000002},{"$f":"IF($R130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R130))","v":86.52000000000001},{"$f":"IF($R130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R130))","v":24.720000000000006},{"$f":"_xlfn.XLOOKUP($D130,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D130,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D130,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($D130,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($R130,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":84.171062719152033},{"$f":"_xlfn.XLOOKUP($R130,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":35.211051962979063},{"$f":"_xlfn.XLOOKUP($R130,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":119.38211468213107},0,null,2932.220409580877,26008.858380217978,15605.31502813079,13524.606357713352,9363.1890168784739,7282.480346461035,2080.708670417439,null,1226.6277966948799,10880.21505656053,6528.1290339363195,5657.7118294114771,3916.8774203617918,3046.4602158369489,870.41720452484265,null,4158.8482062757566,36889.073436778504,22133.444062067108,19182.318187124831,13280.066437240266,10328.940562297983,2951.1258749422814,0,null,{"$f":"_xlfn.XLOOKUP($S130,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S130,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S130,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,143.96614890822264,119.38211468213107,null,143.44005057578428,142.91395224334593,142.38785391090755,141.8617555784692,141.33565724603085,null,26593.785376750409,22963.41384646083,15839.22486904936,12273.879092649157,3493.8174471218836,null,{"$f":"IF($R130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R130))","v":1876},{"$f":"IF($R130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R130))","v":1933.9076378808106},{"$f":"IF($R130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R130))","v":1992.6838903298335},{"$f":"IF($R130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R130))","v":2052.3417865655915},{"$f":"IF($R130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R130))","v":2101.8686181738335},{"$f":"IF($R130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R130))","v":2133.396647446441},null,57.907637880810626,58.776252449022877,59.657896235758017,49.526831608241991,31.528029272607455,null,{"$f":"CO130-_xlfn.XLOOKUP($R130,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":628.10031573955234},{"$f":"_xlfn.XLOOKUP($R130,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":890.85181418816001},null,{"$f":"CN130*'I_Global Inputs'!$F$63","v":711.31792528447852},{"$f":"CO130*'I_Global Inputs'!$F$63","v":1008.8816202203544},null,41190.740835503093,41808.601948035699,42435.730977256091,35229.323105488424,22426.452370499443]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D131,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga",null,null,null,null,{"$f":"IF($R131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R131))","v":0},{"$f":"IF($R131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R131))","v":0},{"$f":"IF($R131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R131))","v":0},{"$f":"IF($R131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R131))","v":0},{"$f":"IF($R131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R131))","v":0},{"$f":"IF($R131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R131))","v":0},{"$f":"IF($R131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R131))","v":0},{"$f":"_xlfn.XLOOKUP($D131,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D131,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D131,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($D131,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($R131,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":90.500045300820375},{"$f":"_xlfn.XLOOKUP($R131,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":37.858638049654516},{"$f":"_xlfn.XLOOKUP($R131,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":128.35868335047491},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S131,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S131,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S131,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,149.01362755208825,128.35868335047491,null,148.57161174617372,148.12959594025921,147.68758013434467,147.24556432843013,146.80354852251563,null,0,0,0,0,0,null,{"$f":"IF($R131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R131))","v":0},{"$f":"IF($R131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R131))","v":0},{"$f":"IF($R131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R131))","v":0},{"$f":"IF($R131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R131))","v":0},{"$f":"IF($R131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R131))","v":0},{"$f":"IF($R131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R131))","v":0},null,0,0,0,0,0,null,{"$f":"CO131-_xlfn.XLOOKUP($R131,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":675.32837523453486},{"$f":"_xlfn.XLOOKUP($R131,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":957.83665948656233},null,{"$f":"CN131*'I_Global Inputs'!$F$63","v":764.80327540029191},{"$f":"CO131*'I_Global Inputs'!$F$63","v":1084.7413515230828},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D132,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm",null,null,null,null,{"$f":"IF($R132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R132))","v":6.6737359098228666},{"$f":"IF($R132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R132))","v":0},{"$f":"IF($R132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R132))","v":6.6737359098228666},{"$f":"IF($R132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R132))","v":6.6737359098228666},{"$f":"IF($R132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R132))","v":6.6737359098228666},{"$f":"IF($R132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R132))","v":6.6737359098228666},{"$f":"IF($R132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R132))","v":0},{"$f":"_xlfn.XLOOKUP($D132,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D132,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D132,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($D132,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($R132,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":84.171062719152033},{"$f":"_xlfn.XLOOKUP($R132,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":35.211051962979063},{"$f":"_xlfn.XLOOKUP($R132,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":119.38211468213107},0,null,561.73544383675767,0,561.73544383675767,561.73544383675767,561.73544383675767,561.73544383675767,0,null,234.98926190797232,0,234.98926190797232,234.98926190797232,234.98926190797232,234.98926190797232,0,null,796.72470574473004,0,796.72470574473004,796.72470574473004,796.72470574473004,796.72470574473004,0,0,null,{"$f":"_xlfn.XLOOKUP($S132,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S132,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S132,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,143.96614890822264,119.38211468213107,null,143.44005057578428,142.91395224334593,142.38785391090755,141.8617555784692,141.33565724603085,null,957.28101643441971,953.76997510112801,950.25893376783597,946.74789243454427,0,null,{"$f":"IF($R132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R132))","v":10},{"$f":"IF($R132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R132))","v":10.308676108106667},{"$f":"IF($R132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R132))","v":10.621982357834932},{"$f":"IF($R132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R132))","v":10.939988201309124},{"$f":"IF($R132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R132))","v":11.203990501992717},{"$f":"IF($R132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R132))","v":11.372050359522607},null,0.3086761081066669,0.31330624972826548,0.31800584347419125,0.26400230068359321,0.16805985752989017,null,{"$f":"CO132-_xlfn.XLOOKUP($R132,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":628.10031573955234},{"$f":"_xlfn.XLOOKUP($R132,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":890.85181418816001},null,{"$f":"CN132*'I_Global Inputs'!$F$63","v":711.31792528447852},{"$f":"CO132*'I_Global Inputs'!$F$63","v":1008.8816202203544},null,219.5668488033217,222.86035153537051,226.20325680840236,187.78956879258257,119.54398918176652]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D133,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga",null,null,null,null,{"$f":"IF($R133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R133))","v":0},{"$f":"IF($R133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R133))","v":0},{"$f":"IF($R133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R133))","v":0},{"$f":"IF($R133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R133))","v":0},{"$f":"IF($R133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R133))","v":0},{"$f":"IF($R133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R133))","v":0},{"$f":"IF($R133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R133))","v":0},{"$f":"_xlfn.XLOOKUP($D133,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D133,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D133,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($D133,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($R133,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":90.500045300820375},{"$f":"_xlfn.XLOOKUP($R133,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":37.858638049654516},{"$f":"_xlfn.XLOOKUP($R133,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":128.35868335047491},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S133,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S133,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S133,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,149.01362755208825,128.35868335047491,null,148.57161174617372,148.12959594025921,147.68758013434467,147.24556432843013,146.80354852251563,null,0,0,0,0,0,null,{"$f":"IF($R133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R133))","v":0},{"$f":"IF($R133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R133))","v":0},{"$f":"IF($R133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R133))","v":0},{"$f":"IF($R133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R133))","v":0},{"$f":"IF($R133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R133))","v":0},{"$f":"IF($R133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R133))","v":0},null,0,0,0,0,0,null,{"$f":"CO133-_xlfn.XLOOKUP($R133,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":675.32837523453486},{"$f":"_xlfn.XLOOKUP($R133,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":957.83665948656233},null,{"$f":"CN133*'I_Global Inputs'!$F$63","v":764.80327540029191},{"$f":"CO133*'I_Global Inputs'!$F$63","v":1084.7413515230828},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D134,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 17W Luminaire GE Evolve 3000K P4/P5",null,null,null,null,{"$f":"IF($R134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R134))","v":309.19759614796084},{"$f":"IF($R134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R134))","v":4070},{"$f":"IF($R134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R134))","v":3314.4910179640715},{"$f":"IF($R134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R134))","v":2534.6107784431138},{"$f":"IF($R134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R134))","v":1608.5029940119757},{"$f":"IF($R134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R134))","v":999.22155688622752},{"$f":"IF($R134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R134))","v":633.65269461077844},{"$f":"_xlfn.XLOOKUP($D134,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D134,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D134,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($D134,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($R134,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":38.69957220432412},{"$f":"_xlfn.XLOOKUP($R134,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":16.189086888188509},{"$f":"_xlfn.XLOOKUP($R134,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":54.888659092512619},0,null,11965.814697531459,157507.25887159916,128269.38447028433,98088.352830217453,62248.37775763798,38669.446788835725,24522.088207554363,null,5005.6267496583587,65889.583634927229,53658.583079940734,41033.034119954682,26040.194729971237,16176.484604982134,10258.25852998867,null,16971.44144718982,223396.84250652639,181927.96755022506,139121.38695017213,88288.572487609214,54845.93139381786,34780.346737543034,0,null,{"$f":"_xlfn.XLOOKUP($S134,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S134,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S134,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED 17W Luminaire GE Evolve 3000K P4/P5",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,63.056091962101469,54.888659092512619,null,62.881308898692268,62.706525835283067,62.531742771873866,62.356959708464665,62.182176645055463,null,208419.53354253975,158936.63626083004,100582.49546934583,62308.41836258382,39401.903787902811,null,{"$f":"IF($R134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R134))","v":14266},{"$f":"IF($R134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R134))","v":14706.357335824971},{"$f":"IF($R134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R134))","v":15153.320031687315},{"$f":"IF($R134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R134))","v":15606.987167987594},{"$f":"IF($R134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R134))","v":15983.612850142807},{"$f":"IF($R134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R134))","v":16223.367042894948},null,440.35733582497051,446.96269586234484,453.6671363002788,376.62568215521242,239.75419275214153,null,{"$f":"CO134-_xlfn.XLOOKUP($R134,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":288.78349322528857},{"$f":"_xlfn.XLOOKUP($R134,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":409.58950728185778},null,{"$f":"CN134*'I_Global Inputs'!$F$63","v":327.04469351452218},{"$f":"CO134*'I_Global Inputs'!$F$63","v":463.85641152715675},null,144016.52993174898,146176.77788072516,148369.42954893564,123173.43079014929,78410.336487445806]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D135,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ",null,null,null,null,{"$f":"IF($R135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R135))","v":2.4058405995904693},{"$f":"IF($R135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R135))","v":399},{"$f":"IF($R135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R135))","v":199.5},{"$f":"IF($R135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R135))","v":199.5},{"$f":"IF($R135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R135))","v":199.5},{"$f":"IF($R135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R135))","v":199.5},{"$f":"IF($R135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R135))","v":199.5},{"$f":"_xlfn.XLOOKUP($D135,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D135,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D135,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($D135,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($R135,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":86.168950111602143},{"$f":"_xlfn.XLOOKUP($R135,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":36.046822767328614},{"$f":"_xlfn.XLOOKUP($R135,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":122.21577287893075},0,null,207.30875860257814,34381.411094529256,17190.705547264628,17190.705547264628,17190.705547264628,17190.705547264628,17190.705547264628,null,86.722909699881257,14382.682284164117,7191.3411420820585,7191.3411420820585,7191.3411420820585,7191.3411420820585,7191.3411420820585,null,294.03166830245937,48764.093378693375,24382.046689346687,24382.046689346687,24382.046689346687,24382.046689346687,24382.046689346687,0,null,{"$f":"_xlfn.XLOOKUP($S135,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S135,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S135,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,249.69637614500883,122.21577287893075,null,246.96829123511478,244.2402063252207,241.51212141532662,238.78403650543254,236.05595159553849,null,49270.174101405399,48725.921161881532,48181.668222357657,47637.41528283379,47093.16234330993,null,{"$f":"IF($R135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R135))","v":1501},{"$f":"IF($R135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R135))","v":1547.3322838268107},{"$f":"IF($R135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R135))","v":1594.3595519110233},{"$f":"IF($R135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R135))","v":1642.0922290164992},{"$f":"IF($R135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R135))","v":1681.7189743491067},{"$f":"IF($R135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R135))","v":1706.9447589643435},null,46.332283826810681,47.027268084212665,47.732677105475886,39.62674533260747,25.225784615236762,null,{"$f":"CO135-_xlfn.XLOOKUP($R135,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1113.0255791734382},{"$f":"_xlfn.XLOOKUP($R135,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1578.6345454658817},null,{"$f":"CN135*'I_Global Inputs'!$F$63","v":1260.4913991071726},{"$f":"CO135*'I_Global Inputs'!$F$63","v":1787.7893411676334},null,58401.445264687216,59277.466943657302,60166.628947812205,49949.17166636201,31796.884543235974]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D136,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"Bourke Hill 34W LED Aeroscreen luminaire Top Entry",null,null,null,null,{"$f":"IF($R136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R136))","v":0},{"$f":"IF($R136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R136))","v":41},{"$f":"IF($R136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R136))","v":41},{"$f":"IF($R136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R136))","v":41},{"$f":"IF($R136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R136))","v":41},{"$f":"IF($R136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R136))","v":41},{"$f":"IF($R136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R136))","v":41},{"$f":"_xlfn.XLOOKUP($D136,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D136,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D136,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0163"},{"$f":"_xlfn.XLOOKUP($D136,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0163"},{"$f":"_xlfn.XLOOKUP($R136,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":86.168950111602143},{"$f":"_xlfn.XLOOKUP($R136,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":36.046822767328614},{"$f":"_xlfn.XLOOKUP($R136,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":122.21577287893075},0,null,0,3532.9269545756879,3532.9269545756879,3532.9269545756879,3532.9269545756879,3532.9269545756879,3532.9269545756879,null,0,1477.9197334604733,1477.9197334604733,1477.9197334604733,1477.9197334604733,1477.9197334604733,1477.9197334604733,null,0,5010.8466880361611,5010.8466880361611,5010.8466880361611,5010.8466880361611,5010.8466880361611,5010.8466880361611,0,null,{"$f":"_xlfn.XLOOKUP($S136,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S136,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S136,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"Bourke Hill 34W LED Aeroscreen luminaire Top Entry",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,249.69637614500883,122.21577287893075,null,246.96829123511478,244.2402063252207,241.51212141532662,238.78403650543254,236.05595159553849,null,10125.699940639706,10013.848459334049,9901.9969780283918,9790.1454967227346,9678.2940154170774,null,{"$f":"IF($R136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R136))","v":455},{"$f":"IF($R136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R136))","v":469.04476291885334},{"$f":"IF($R136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R136))","v":483.30019728148943},{"$f":"IF($R136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R136))","v":497.76946315956508},{"$f":"IF($R136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R136))","v":509.78156784066852},{"$f":"IF($R136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R136))","v":517.42829135827856},null,14.044762918853337,14.255434362636095,14.469265878075646,12.012104681103438,7.6467235176100417,null,{"$f":"CO136-_xlfn.XLOOKUP($R136,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1113.0255791734382},{"$f":"_xlfn.XLOOKUP($R136,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1578.6345454658817},null,{"$f":"CN136*'I_Global Inputs'!$F$63","v":1260.4913991071726},{"$f":"CO136*'I_Global Inputs'!$F$63","v":1787.7893411676334},null,17703.302861713979,17968.852404639634,18238.385190709243,15141.154635705889,9638.629225298002]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D137,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"Bourke Hill 17W LED Aeroscreen luminaire Side Entry",null,null,null,null,{"$f":"IF($R137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R137))","v":0},{"$f":"IF($R137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R137))","v":4},{"$f":"IF($R137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R137))","v":4},{"$f":"IF($R137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R137))","v":4},{"$f":"IF($R137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R137))","v":4},{"$f":"IF($R137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R137))","v":4},{"$f":"IF($R137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R137))","v":4},{"$f":"_xlfn.XLOOKUP($D137,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D137,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D137,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0167"},{"$f":"_xlfn.XLOOKUP($D137,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0167"},{"$f":"_xlfn.XLOOKUP($R137,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":86.168950111602143},{"$f":"_xlfn.XLOOKUP($R137,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":36.046822767328614},{"$f":"_xlfn.XLOOKUP($R137,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":122.21577287893075},0,null,0,344.67580044640857,344.67580044640857,344.67580044640857,344.67580044640857,344.67580044640857,344.67580044640857,null,0,144.18729106931445,144.18729106931445,144.18729106931445,144.18729106931445,144.18729106931445,144.18729106931445,null,0,488.863091515723,488.863091515723,488.863091515723,488.863091515723,488.863091515723,488.863091515723,0,null,{"$f":"_xlfn.XLOOKUP($S137,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S137,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S137,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,{"$f":"D137","v":"Bourke Hill 17W LED Aeroscreen luminaire Side Entry"},1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,249.69637614500883,122.21577287893075,null,246.96829123511478,244.2402063252207,241.51212141532662,238.78403650543254,236.05595159553849,null,987.87316494045911,976.96082530088279,966.04848566130647,955.13614602173016,944.22380638215395,null,{"$f":"IF($R137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R137))","v":9},{"$f":"IF($R137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R137))","v":9.2778084972960002},{"$f":"IF($R137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R137))","v":9.5597841220514379},{"$f":"IF($R137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R137))","v":9.8459893811782102},{"$f":"IF($R137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R137))","v":10.083591451793444},{"$f":"IF($R137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R137))","v":10.234845323570344},null,0.27780849729600021,0.28197562475543769,0.2862052591267723,0.23760207061523353,0.15125387177690008,null,{"$f":"CO137-_xlfn.XLOOKUP($R137,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1113.0255791734382},{"$f":"_xlfn.XLOOKUP($R137,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1578.6345454658817},null,{"$f":"CN137*'I_Global Inputs'!$F$63","v":1260.4913991071726},{"$f":"CO137*'I_Global Inputs'!$F$63","v":1787.7893411676334},null,350.1752214404965,355.42784976210072,360.75926750853608,299.49536642055693,190.65420445644168]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D138,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",null,null,null,null,{"$f":"IF($R138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R138))","v":0},{"$f":"IF($R138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R138))","v":0},{"$f":"IF($R138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R138))","v":0},{"$f":"IF($R138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R138))","v":0},{"$f":"IF($R138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R138))","v":0},{"$f":"IF($R138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R138))","v":0},{"$f":"IF($R138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R138))","v":0},{"$f":"_xlfn.XLOOKUP($D138,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D138,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D138,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($D138,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($R138,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":86.168950111602143},{"$f":"_xlfn.XLOOKUP($R138,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":36.046822767328614},{"$f":"_xlfn.XLOOKUP($R138,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":122.21577287893075},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S138,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S138,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S138,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,249.69637614500883,{"$f":"_xlfn.XLOOKUP($BD138,$D$9:$D$178,$V$9:$V$178)","v":122.21577287893075},null,246.96829123511478,244.2402063252207,241.51212141532662,238.78403650543254,236.05595159553849,null,{"$f":"K138*BO138","v":0},{"$f":"L138*BP138","v":0},{"$f":"M138*BQ138","v":0},{"$f":"N138*BR138","v":0},{"$f":"O138*BS138","v":0},null,{"$f":"IF($R138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R138))","v":1},{"$f":"IF($R138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R138))","v":1},{"$f":"IF($R138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R138))","v":1},{"$f":"IF($R138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R138))","v":1},{"$f":"IF($R138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R138))","v":1},{"$f":"IF($R138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R138))","v":1},null,0,0,0,0,0,null,{"$f":"CO138-_xlfn.XLOOKUP($R138,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1113.0255791734382},{"$f":"_xlfn.XLOOKUP($R138,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1578.6345454658817},null,{"$f":"CN138*'I_Global Inputs'!$F$63","v":1260.4913991071726},{"$f":"CO138*'I_Global Inputs'!$F$63","v":1787.7893411676334},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D139,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"Parkville 80W LED Aeroscreen luminaire Top Entry",null,null,null,null,{"$f":"IF($R139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R139))","v":1.1122893183038123},{"$f":"IF($R139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R139))","v":25},{"$f":"IF($R139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R139))","v":25},{"$f":"IF($R139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R139))","v":25},{"$f":"IF($R139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R139))","v":25},{"$f":"IF($R139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R139))","v":25},{"$f":"IF($R139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R139))","v":25},{"$f":"_xlfn.XLOOKUP($D139,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D139,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D139,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($D139,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($R139,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":153.29256888687266},{"$f":"_xlfn.XLOOKUP($R139,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":64.126463825507457},{"$f":"_xlfn.XLOOKUP($R139,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":217.41903271238013},0,null,170.50568694821976,3832.3142221718163,3832.3142221718163,3832.3142221718163,3832.3142221718163,3832.3142221718163,3832.3142221718163,null,71.327180733707763,1603.1615956376863,1603.1615956376863,1603.1615956376863,1603.1615956376863,1603.1615956376863,1603.1615956376863,null,241.83286768192752,5435.4758178095026,5435.4758178095026,5435.4758178095026,5435.4758178095026,5435.4758178095026,5435.4758178095026,0,null,{"$f":"_xlfn.XLOOKUP($S139,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S139,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S139,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"Parkville 80W LED Aeroscreen luminaire Top Entry",1,{"$f":"MAX(BE139-SUM($AX139:$BA139),0)","v":0.97860000000000003},0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,315.04337393921099,217.41903271238013,null,312.95421303695684,310.86505213470264,308.77589123244849,306.68673033019428,304.59756942794013,null,7823.8553259239216,7771.6263033675659,7719.3972808112121,7667.1682582548574,7614.9392356985036,null,{"$f":"IF($R139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R139))","v":99},{"$f":"IF($R139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R139))","v":102.05589347025601},{"$f":"IF($R139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R139))","v":105.15762534256584},{"$f":"IF($R139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R139))","v":108.30588319296032},{"$f":"IF($R139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R139))","v":110.91950596972789},{"$f":"IF($R139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R139))","v":112.5832985592738},null,3.0558934702560094,3.1017318723098271,3.1482578503944865,2.6136227767675706,1.6637925895459063,null,{"$f":"CO139-_xlfn.XLOOKUP($R139,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1980.0467575306207},{"$f":"_xlfn.XLOOKUP($R139,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2808.3543375497466},null,{"$f":"CN139*'I_Global Inputs'!$F$63","v":2242.3850398396612},{"$f":"CO139*'I_Global Inputs'!$F$63","v":3180.4358806880282},null,6852.4898010457819,6955.2771480614183,7059.6063052823665,5860.7486144077948,3730.8636121938302]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D140,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"Parkville 100W LED Aeroscreen luminaire Top Entry",null,null,null,null,{"$f":"IF($R140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R140))","v":0},{"$f":"IF($R140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R140))","v":5},{"$f":"IF($R140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R140))","v":5},{"$f":"IF($R140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R140))","v":5},{"$f":"IF($R140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R140))","v":5},{"$f":"IF($R140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R140))","v":5},{"$f":"IF($R140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R140))","v":5},{"$f":"_xlfn.XLOOKUP($D140,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D140,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D140,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0179"},{"$f":"_xlfn.XLOOKUP($D140,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0179"},{"$f":"_xlfn.XLOOKUP($R140,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":153.29256888687266},{"$f":"_xlfn.XLOOKUP($R140,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":64.126463825507457},{"$f":"_xlfn.XLOOKUP($R140,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":217.41903271238013},0,null,0,766.46284443436332,766.46284443436332,766.46284443436332,766.46284443436332,766.46284443436332,766.46284443436332,null,0,320.6323191275373,320.6323191275373,320.6323191275373,320.6323191275373,320.6323191275373,320.6323191275373,null,0,1087.0951635619006,1087.0951635619006,1087.0951635619006,1087.0951635619006,1087.0951635619006,1087.0951635619006,0,null,{"$f":"_xlfn.XLOOKUP($S140,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S140,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S140,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"Parkville 100W LED Aeroscreen luminaire Top Entry",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,315.04337393921099,217.41903271238013,null,312.95421303695684,310.86505213470264,308.77589123244849,306.68673033019428,304.59756942794013,null,1564.7710651847842,1554.3252606735132,1543.8794561622424,1533.4336516509713,1522.9878471397005,null,{"$f":"IF($R140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R140))","v":14},{"$f":"IF($R140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R140))","v":14.432146551349334},{"$f":"IF($R140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R140))","v":14.870775300968905},{"$f":"IF($R140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R140))","v":15.31598348183277},{"$f":"IF($R140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R140))","v":15.6855867027898},{"$f":"IF($R140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R140))","v":15.920870503331647},null,0.43214655134933366,0.43862874961957132,0.44520818086386527,0.36960322095703013,0.23528380054184694,null,{"$f":"CO140-_xlfn.XLOOKUP($R140,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1980.0467575306207},{"$f":"_xlfn.XLOOKUP($R140,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2808.3543375497466},null,{"$f":"CN140*'I_Global Inputs'!$F$63","v":2242.3850398396612},{"$f":"CO140*'I_Global Inputs'!$F$63","v":3180.4358806880282},null,969.03896176404771,983.57454619050327,998.32816438336158,828.79273335059713,527.59687445165639]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D141,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"Parkville 155W LED Aeroscreen luminaire Top Entry",null,null,null,null,{"$f":"IF($R141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R141))","v":0},{"$f":"IF($R141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R141))","v":49},{"$f":"IF($R141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R141))","v":49},{"$f":"IF($R141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R141))","v":49},{"$f":"IF($R141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R141))","v":49},{"$f":"IF($R141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R141))","v":49},{"$f":"IF($R141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R141))","v":49},{"$f":"_xlfn.XLOOKUP($D141,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D141,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D141,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($D141,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($R141,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":157.21006867173173},{"$f":"_xlfn.XLOOKUP($R141,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":65.765260866123228},{"$f":"_xlfn.XLOOKUP($R141,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":222.97532953785495},0,null,0,7703.2933649148545,7703.2933649148545,7703.2933649148545,7703.2933649148545,7703.2933649148545,7703.2933649148545,null,0,3222.497782440038,3222.497782440038,3222.497782440038,3222.497782440038,3222.497782440038,3222.497782440038,null,0,10925.791147354892,10925.791147354892,10925.791147354892,10925.791147354892,10925.791147354892,10925.791147354892,0,null,{"$f":"_xlfn.XLOOKUP($S141,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S141,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S141,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"Parkville 155W LED Aeroscreen luminaire Top Entry",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,324.507396396459,222.97532953785495,null,322.33461016568486,320.16182393491073,317.98903770413665,315.81625147336251,313.64346524258838,null,15794.395898118559,15687.929372810626,15581.462847502697,15474.996322194764,15368.529796886831,null,{"$f":"IF($R141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R141))","v":260},{"$f":"IF($R141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R141))","v":268.02557881077331},{"$f":"IF($R141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R141))","v":276.17154130370824},{"$f":"IF($R141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R141))","v":284.43969323403718},{"$f":"IF($R141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R141))","v":291.30375305181059},{"$f":"IF($R141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R141))","v":295.67330934758775},null,8.025578810773311,8.1459624929349275,8.2681519303289406,6.8640598177734091,4.3695562957771585,null,{"$f":"CO141-_xlfn.XLOOKUP($R141,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":2030.6482498466735},{"$f":"_xlfn.XLOOKUP($R141,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2880.1238146551777},null,{"$f":"CN141*'I_Global Inputs'!$F$63","v":2299.6907721066045},{"$f":"CO141*'I_Global Inputs'!$F$63","v":3261.7141642266661},null,18456.34953194968,18733.194774928965,19014.192696552873,15785.215022121251,10048.628291599049]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D142,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"Parkville 80W LED Aeroscreen luminaire Side Entry",null,null,null,null,{"$f":"IF($R142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R142))","v":0},{"$f":"IF($R142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R142))","v":2},{"$f":"IF($R142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R142))","v":2},{"$f":"IF($R142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R142))","v":2},{"$f":"IF($R142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R142))","v":2},{"$f":"IF($R142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R142))","v":2},{"$f":"IF($R142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R142))","v":2},{"$f":"_xlfn.XLOOKUP($D142,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D142,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D142,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($D142,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($R142,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":156.77479091785847},{"$f":"_xlfn.XLOOKUP($R142,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":65.583172306054806},{"$f":"_xlfn.XLOOKUP($R142,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":222.35796322391329},0,null,0,313.54958183571694,313.54958183571694,313.54958183571694,313.54958183571694,313.54958183571694,313.54958183571694,null,0,131.16634461210961,131.16634461210961,131.16634461210961,131.16634461210961,131.16634461210961,131.16634461210961,null,0,444.71592644782652,444.71592644782652,444.71592644782652,444.71592644782652,444.71592644782652,444.71592644782652,0,null,{"$f":"_xlfn.XLOOKUP($S142,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S142,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S142,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"Parkville 80W LED Aeroscreen luminaire Side Entry",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,323.4558383456536,222.35796322391329,null,321.29234381804832,319.12884929044316,316.96535476283788,314.80186023523265,312.63836570762737,null,642.58468763609665,638.25769858088631,633.93070952567575,629.6037204704653,625.27673141525474,null,{"$f":"IF($R142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R142))","v":4},{"$f":"IF($R142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R142))","v":4.1234704432426659},{"$f":"IF($R142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R142))","v":4.2487929431339726},{"$f":"IF($R142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R142))","v":4.3759952805236493},{"$f":"IF($R142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R142))","v":4.4815962007970871},{"$f":"IF($R142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R142))","v":4.548820143809043},null,0.12347044324266587,0.12532249989130673,0.12720233738967668,0.10560092027343781,6.7223943011955889E-2,null,{"$f":"CO142-_xlfn.XLOOKUP($R142,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":2025.0258618115563},{"$f":"_xlfn.XLOOKUP($R142,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2872.1494283101297},null,{"$f":"CN142*'I_Global Inputs'!$F$63","v":2293.3234685213883},{"$f":"CO142*'I_Global Inputs'!$F$63","v":3252.6832438334841},null,283.1576651571437,287.40503013450285,291.71610558652122,242.177068760531,154.16624615586284]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D143,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"Parkville 100W LED Aeroscreen luminaire Side Entry",null,null,null,null,{"$f":"IF($R143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R143))","v":0},{"$f":"IF($R143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R143))","v":0},{"$f":"IF($R143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R143))","v":0},{"$f":"IF($R143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R143))","v":0},{"$f":"IF($R143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R143))","v":0},{"$f":"IF($R143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R143))","v":0},{"$f":"IF($R143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R143))","v":0},{"$f":"_xlfn.XLOOKUP($D143,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D143,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D143,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0191"},{"$f":"_xlfn.XLOOKUP($D143,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0191"},{"$f":"_xlfn.XLOOKUP($R143,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":156.77479091785847},{"$f":"_xlfn.XLOOKUP($R143,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":65.583172306054806},{"$f":"_xlfn.XLOOKUP($R143,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":222.35796322391329},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S143,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S143,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S143,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"Parkville 100W LED Aeroscreen luminaire Side Entry",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,323.4558383456536,222.35796322391329,null,321.29234381804832,319.12884929044316,316.96535476283788,314.80186023523265,312.63836570762737,null,0,0,0,0,0,null,{"$f":"IF($R143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R143))","v":0},{"$f":"IF($R143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R143))","v":0},{"$f":"IF($R143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R143))","v":0},{"$f":"IF($R143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R143))","v":0},{"$f":"IF($R143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R143))","v":0},{"$f":"IF($R143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R143))","v":0},null,0,0,0,0,0,null,{"$f":"CO143-_xlfn.XLOOKUP($R143,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":2025.0258618115563},{"$f":"_xlfn.XLOOKUP($R143,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2872.1494283101297},null,{"$f":"CN143*'I_Global Inputs'!$F$63","v":2293.3234685213883},{"$f":"CO143*'I_Global Inputs'!$F$63","v":3252.6832438334841},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D144,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"Parkville 155W LED Aeroscreen luminaire Side Entry",null,null,null,null,{"$f":"IF($R144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R144))","v":0},{"$f":"IF($R144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R144))","v":0},{"$f":"IF($R144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R144))","v":0},{"$f":"IF($R144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R144))","v":0},{"$f":"IF($R144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R144))","v":0},{"$f":"IF($R144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R144))","v":0},{"$f":"IF($R144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R144))","v":0},{"$f":"_xlfn.XLOOKUP($D144,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D144,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D144,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($D144,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($R144,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":160.69229070271754},{"$f":"_xlfn.XLOOKUP($R144,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":67.221969346670591},{"$f":"_xlfn.XLOOKUP($R144,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":227.91426004938813},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S144,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S144,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S144,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"Parkville 155W LED Aeroscreen luminaire Side Entry",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,332.91986080290172,227.91426004938813,null,330.67274094677657,328.4256210906513,326.17850123452615,323.931381378401,321.68426152227579,null,0,0,0,0,0,null,{"$f":"IF($R144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R144))","v":3},{"$f":"IF($R144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R144))","v":3.0926028324319996},{"$f":"IF($R144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R144))","v":3.1865947073504794},{"$f":"IF($R144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R144))","v":3.2819964603927363},{"$f":"IF($R144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R144))","v":3.3611971505978144},{"$f":"IF($R144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R144))","v":3.411615107856782},null,9.2602832431999627E-2,9.3991874918479823E-2,9.5401753042256843E-2,7.9200690205078139E-2,5.0417957258967583E-2,null,{"$f":"CO144-_xlfn.XLOOKUP($R144,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":2075.6273541276091},{"$f":"_xlfn.XLOOKUP($R144,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2943.9189054155609},null,{"$f":"CN144*'I_Global Inputs'!$F$63","v":2350.6292007883312},{"$f":"CO144*'I_Global Inputs'!$F$63","v":3333.9615273721215},null,217.67492199036704,220.94004582022302,224.25414650752595,186.17145511864703,118.51392257702722]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D145,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"Kensington 17W LED 3000k",null,null,null,null,{"$f":"IF($R145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R145))","v":3.6074248161204685},{"$f":"IF($R145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R145))","v":107},{"$f":"IF($R145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R145))","v":107},{"$f":"IF($R145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R145))","v":107},{"$f":"IF($R145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R145))","v":107},{"$f":"IF($R145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R145))","v":107},{"$f":"IF($R145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R145))","v":107},{"$f":"_xlfn.XLOOKUP($D145,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D145,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D145,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($D145,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($R145,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":103.65841026222849},{"$f":"_xlfn.XLOOKUP($R145,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":43.363141110877741},{"$f":"_xlfn.XLOOKUP($R145,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":147.02155137310623},0,null,373.93992157955967,11091.449898058449,11091.449898058449,11091.449898058449,11091.449898058449,11091.449898058449,11091.449898058449,null,156.42927134831407,4639.8560988639183,4639.8560988639183,4639.8560988639183,4639.8560988639183,4639.8560988639183,4639.8560988639183,null,530.36919292787377,15731.305996922367,15731.305996922367,15731.305996922367,15731.305996922367,15731.305996922367,15731.305996922367,0,null,{"$f":"_xlfn.XLOOKUP($S145,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S145,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S145,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"Kensington 17W LED 3000k",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,259.46610469152347,147.02155137310623,null,257.05979125050936,254.65347780949523,252.24716436848109,249.84085092746696,247.43453748645283,null,27505.397663804502,27247.922125615991,26990.446587427476,26732.971049238964,26475.495511050452,null,{"$f":"IF($R145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R145))","v":414},{"$f":"IF($R145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R145))","v":426.779190875616},{"$f":"IF($R145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R145))","v":439.75006961436623},{"$f":"IF($R145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R145))","v":452.91551153419772},{"$f":"IF($R145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R145))","v":463.84520678249845},{"$f":"IF($R145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R145))","v":470.80288488423594},null,12.779190875615996,12.97087873875023,13.165441919831494,10.929695248300732,6.9576781017374856,null,{"$f":"CO145-_xlfn.XLOOKUP($R145,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1338.9331304244386},{"$f":"_xlfn.XLOOKUP($R145,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1899.0453888099069},null,{"$f":"CN145*'I_Global Inputs'!$F$63","v":1516.3296571611472},{"$f":"CO145*'I_Global Inputs'!$F$63","v":2150.6517225656848},null,19377.466119219662,19668.128111007951,19963.150032673086,16573.021048731669,10550.133650645223]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D146,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"Kensington 34W LED 3000k",null,null,null,null,{"$f":"IF($R146=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R146))","v":0},{"$f":"IF($R146=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R146))","v":23},{"$f":"IF($R146=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R146))","v":23},{"$f":"IF($R146=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R146))","v":23},{"$f":"IF($R146=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R146))","v":23},{"$f":"IF($R146=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R146))","v":23},{"$f":"IF($R146=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R146))","v":23},{"$f":"_xlfn.XLOOKUP($D146,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D146,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D146,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0203"},{"$f":"_xlfn.XLOOKUP($D146,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0203"},{"$f":"_xlfn.XLOOKUP($R146,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":103.14478251265805},{"$f":"_xlfn.XLOOKUP($R146,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":43.148276609996998},{"$f":"_xlfn.XLOOKUP($R146,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":146.29305912265505},0,null,0,2372.3299977911352,2372.3299977911352,2372.3299977911352,2372.3299977911352,2372.3299977911352,2372.3299977911352,null,0,992.41036202993098,992.41036202993098,992.41036202993098,992.41036202993098,992.41036202993098,992.41036202993098,null,0,3364.7403598210662,3364.7403598210662,3364.7403598210662,3364.7403598210662,3364.7403598210662,3364.7403598210662,0,null,{"$f":"_xlfn.XLOOKUP($S146,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S146,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S146,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"Kensington 34W LED 3000k",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,259.46610469152347,146.29305912265505,null,257.04420151634969,254.62229834117591,252.20039516600212,249.77849199082834,247.35658881565456,null,5912.0166348760431,5856.3128618470455,5800.6090888180488,5744.9053157890521,5689.2015427600545,null,{"$f":"IF($R146=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R146))","v":152},{"$f":"IF($R146=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R146))","v":156.69187684322134},{"$f":"IF($R146=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R146))","v":161.45413183909099},{"$f":"IF($R146=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R146))","v":166.28782065989867},{"$f":"IF($R146=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R146))","v":170.3006556302893},{"$f":"IF($R146=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R146))","v":172.85516546474364},null,4.6918768432213369,{"$f":"IFERROR(MAX(CC146-CB146,0),0)","v":4.7622549958696538},4.83368882080768,4.0128349703906281,2.5545098344543362,null,{"$f":"CO146-_xlfn.XLOOKUP($R146,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1332.2987125430004},{"$f":"_xlfn.XLOOKUP($R146,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1889.6356129227502},null,{"$f":"CN146*'I_Global Inputs'!$F$63","v":1508.8162389305924},{"$f":"CO146*'I_Global Inputs'!$F$63","v":2139.9952365017298},null,7079.1799721147581,7185.3676716964746,7293.148186771894,6054.6305674739424,3854.2859207326019]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D147,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED210-Emilio Catenary 71W",null,null,null,null,{"$f":"IF($R147=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R147))","v":0},{"$f":"IF($R147=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R147))","v":1},{"$f":"IF($R147=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R147))","v":1},{"$f":"IF($R147=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R147))","v":1},{"$f":"IF($R147=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R147))","v":1},{"$f":"IF($R147=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R147))","v":1},{"$f":"IF($R147=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R147))","v":1},{"$f":"_xlfn.XLOOKUP($D147,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D147,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D147,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0210"},{"$f":"_xlfn.XLOOKUP($D147,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0210"},{"$f":"_xlfn.XLOOKUP($R147,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":145.06102099648706},{"$f":"_xlfn.XLOOKUP($R147,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":60.682982762767246},{"$f":"_xlfn.XLOOKUP($R147,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":205.74400375925427},0,null,0,145.06102099648706,145.06102099648706,145.06102099648706,145.06102099648706,145.06102099648706,145.06102099648706,null,0,60.682982762767246,60.682982762767246,60.682982762767246,60.682982762767246,60.682982762767246,60.682982762767246,null,0,205.7440037592543,205.7440037592543,205.7440037592543,205.7440037592543,205.7440037592543,205.7440037592543,0,null,{"$f":"_xlfn.XLOOKUP($S147,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S147,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S147,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED210-Emilio Catenary 71W",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,225.7773652608783,205.74400375925427,null,225.34865132474354,224.91993738860879,224.49122345247406,224.0625095163393,223.63379558020452,null,225.34865132474354,224.91993738860879,224.49122345247406,224.0625095163393,223.63379558020452,null,{"$f":"IF($R147=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R147))","v":4},{"$f":"IF($R147=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R147))","v":4},{"$f":"IF($R147=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R147))","v":4},{"$f":"IF($R147=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R147))","v":4},{"$f":"IF($R147=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R147))","v":4},{"$f":"IF($R147=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R147))","v":4},null,0,0,0,0,0,null,{"$f":"CO147-_xlfn.XLOOKUP($R147,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1082.4726473206783},{"$f":"_xlfn.XLOOKUP($R147,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1535.3004886476638},null,{"$f":"CN147*'I_Global Inputs'!$F$63","v":1225.8904801898273},{"$f":"CO147*'I_Global Inputs'!$F$63","v":1738.7139138550381},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D148,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED214-GE Area Lighter Flood Light 150W",null,null,null,null,{"$f":"IF($R148=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R148))","v":0},{"$f":"IF($R148=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R148))","v":145},{"$f":"IF($R148=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R148))","v":145},{"$f":"IF($R148=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R148))","v":145},{"$f":"IF($R148=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R148))","v":145},{"$f":"IF($R148=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R148))","v":145},{"$f":"IF($R148=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R148))","v":145},{"$f":"_xlfn.XLOOKUP($D148,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D148,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D148,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($D148,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($R148,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":72.266547863156774},{"$f":"_xlfn.XLOOKUP($R148,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":30.231068609470469},{"$f":"_xlfn.XLOOKUP($R148,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":102.49761647262724},0,null,0,10478.649440157733,10478.649440157733,10478.649440157733,10478.649440157733,10478.649440157733,10478.649440157733,null,0,4383.5049483732182,4383.5049483732182,4383.5049483732182,4383.5049483732182,4383.5049483732182,4383.5049483732182,null,0,14862.154388530951,14862.154388530951,14862.154388530951,14862.154388530951,14862.154388530951,14862.154388530951,0,null,{"$f":"_xlfn.XLOOKUP($S148,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S148,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S148,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED214-GE Area Lighter Flood Light 150W",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,127.35153170549823,102.49761647262724,null,126.8196579195148,126.28778413353136,125.75591034754791,125.22403656156447,124.69216277558104,null,18388.850398329647,18311.728699362047,18234.607000394448,18157.485301426848,18080.363602459252,null,{"$f":"IF($R148=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R148))","v":381},{"$f":"IF($R148=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R148))","v":564.64748201438852},{"$f":"IF($R148=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R148))","v":564.64748201438852},{"$f":"IF($R148=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R148))","v":565.56115107913672},{"$f":"IF($R148=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R148))","v":565.56115107913672},{"$f":"IF($R148=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R148))","v":566.47482014388493},null,183.64748201438852,0,0.91366906474820553,0,0.91366906474820553,null,{"$f":"CO148-_xlfn.XLOOKUP($R148,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":539.26658478470404},{"$f":"_xlfn.XLOOKUP($R148,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":764.85650993640309},null,{"$f":"CN148*'I_Global Inputs'!$F$63","v":610.71452863806735},{"$f":"CO148*'I_Global Inputs'!$F$63","v":866.1930780080794},null,112156.18541398524,0,557.99097220888416,0,557.99097220888416]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D149,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED218-GE Area Lighter Flood Light 240W",null,null,null,null,{"$f":"IF($R149=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R149))","v":0},{"$f":"IF($R149=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R149))","v":88},{"$f":"IF($R149=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R149))","v":88},{"$f":"IF($R149=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R149))","v":88},{"$f":"IF($R149=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R149))","v":88},{"$f":"IF($R149=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R149))","v":88},{"$f":"IF($R149=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R149))","v":88},{"$f":"_xlfn.XLOOKUP($D149,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D149,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D149,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($D149,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($R149,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":84.020372657683723},{"$f":"_xlfn.XLOOKUP($R149,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":35.148014199010603},{"$f":"_xlfn.XLOOKUP($R149,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":119.16838685669434},0,null,0,7393.7927938761677,7393.7927938761677,7393.7927938761677,7393.7927938761677,7393.7927938761677,7393.7927938761677,null,0,3093.025249512933,3093.025249512933,3093.025249512933,3093.025249512933,3093.025249512933,3093.025249512933,null,0,10486.818043389101,10486.818043389101,10486.818043389101,10486.818043389101,10486.818043389101,10486.818043389101,0,null,{"$f":"_xlfn.XLOOKUP($S149,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S149,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S149,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED218-GE Area Lighter Flood Light 240W",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,143.75583729806158,119.16838685669434,null,143.22966585861633,142.70349441917105,142.1773229797258,141.65115154028055,141.12498010083527,null,12604.210595558237,12557.907508887052,12511.604422215871,12465.301335544689,12418.998248873504,null,{"$f":"IF($R149=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R149))","v":225},{"$f":"IF($R149=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R149))","v":337.5},{"$f":"IF($R149=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R149))","v":337.5},{"$f":"IF($R149=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R149))","v":337.5},{"$f":"IF($R149=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R149))","v":337.5},{"$f":"IF($R149=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R149))","v":337.5},null,112.5,0,0,0,0,null,{"$f":"CO149-_xlfn.XLOOKUP($R149,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":626.97583813252891},{"$f":"_xlfn.XLOOKUP($R149,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":889.25693691915046},null,{"$f":"CN149*'I_Global Inputs'!$F$63","v":710.04446456743528},{"$f":"CO149*'I_Global Inputs'!$F$63","v":1007.0754361417181},null,79880.002263836475,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D150,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED222-Sirkel Catenary 100W",null,null,null,null,{"$f":"IF($R150=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R150))","v":0},{"$f":"IF($R150=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R150))","v":2},{"$f":"IF($R150=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R150))","v":2},{"$f":"IF($R150=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R150))","v":2},{"$f":"IF($R150=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R150))","v":2},{"$f":"IF($R150=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R150))","v":2},{"$f":"IF($R150=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R150))","v":2},{"$f":"_xlfn.XLOOKUP($D150,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D150,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D150,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0222"},{"$f":"_xlfn.XLOOKUP($D150,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0222"},{"$f":"_xlfn.XLOOKUP($R150,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":219.66527228115015},{"$f":"_xlfn.XLOOKUP($R150,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":91.891976492695576},{"$f":"_xlfn.XLOOKUP($R150,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":311.55724877384574},0,null,0,439.3305445623003,439.3305445623003,439.3305445623003,439.3305445623003,439.3305445623003,439.3305445623003,null,0,183.78395298539115,183.78395298539115,183.78395298539115,183.78395298539115,183.78395298539115,183.78395298539115,null,0,623.11449754769149,623.11449754769149,623.11449754769149,623.11449754769149,623.11449754769149,623.11449754769149,0,null,{"$f":"_xlfn.XLOOKUP($S150,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S150,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S150,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED222-Sirkel Catenary 100W",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,327.77849618899666,311.55724877384574,null,327.43136149431245,327.0842267996282,326.737092104944,326.38995741025974,326.04282271557554,null,654.86272298862491,654.1684535992564,653.47418420988799,652.77991482051948,652.08564543115108,null,{"$f":"IF($R150=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R150))","v":6},{"$f":"IF($R150=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R150))","v":6},{"$f":"IF($R150=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R150))","v":6},{"$f":"IF($R150=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R150))","v":6},{"$f":"IF($R150=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R150))","v":6},{"$f":"IF($R150=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R150))","v":6},null,0,0,0,0,0,null,{"$f":"CO150-_xlfn.XLOOKUP($R150,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1639.1836151239595},{"$f":"_xlfn.XLOOKUP($R150,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2324.8988429520236},null,{"$f":"CN150*'I_Global Inputs'!$F$63","v":1856.3606147807936},{"$f":"CO150*'I_Global Inputs'!$F$63","v":2632.9269067756013},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D151,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED 76W Luminaire, IGNIS 1 036 RMS5 4000K, 675mA",null,null,null,null,{"$f":"IF($R151=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R151))","v":0},{"$f":"IF($R151=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R151))","v":4},{"$f":"IF($R151=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R151))","v":4},{"$f":"IF($R151=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R151))","v":4},{"$f":"IF($R151=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R151))","v":4},{"$f":"IF($R151=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R151))","v":4},{"$f":"IF($R151=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R151))","v":4},{"$f":"_xlfn.XLOOKUP($D151,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D151,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D151,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0223"},{"$f":"_xlfn.XLOOKUP($D151,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0223"},{"$f":"_xlfn.XLOOKUP($R151,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":82.762625593830222},{"$f":"_xlfn.XLOOKUP($R151,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":34.621864287260074},{"$f":"_xlfn.XLOOKUP($R151,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":117.38448988109029},0,null,0,331.05050237532089,331.05050237532089,331.05050237532089,331.05050237532089,331.05050237532089,331.05050237532089,null,0,138.4874571490403,138.4874571490403,138.4874571490403,138.4874571490403,138.4874571490403,138.4874571490403,null,0,469.53795952436121,469.53795952436121,469.53795952436121,469.53795952436121,469.53795952436121,469.53795952436121,0,null,{"$f":"_xlfn.XLOOKUP($S151,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S151,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S151,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},{"$f":"IF(OR($B151=\"Support\",$B151=\"Bracket\"),$BA$5,0)","v":0},null,null,"LED 76W Luminaire, IGNIS 1 036 RMS5 4000K, 675mA",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,140.64730486256914,117.38448988109029,null,140.14948062196549,139.65165638136185,139.1538321407582,138.65600790015455,138.1581836595509,null,560.59792248786198,558.60662552544738,556.61532856303279,554.6240316006182,552.6327346382036,null,{"$f":"IF($R151=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R151))","v":377},{"$f":"IF($R151=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R151))","v":377},{"$f":"IF($R151=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R151))","v":377},{"$f":"IF($R151=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R151))","v":377},{"$f":"IF($R151=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R151))","v":377},{"$f":"IF($R151=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R151))","v":377},null,0,0,0,0,0,null,{"$f":"CO151-_xlfn.XLOOKUP($R151,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":617.5902927632992},{"$f":"_xlfn.XLOOKUP($R151,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":875.94516185742509},null,{"$f":"CN151*'I_Global Inputs'!$F$63","v":699.41541934582438},{"$f":"CO151*'I_Global Inputs'!$F$63","v":991.99997131312443},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D152,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0240-GE EVOLVE CAT V LEOPARD 204W",null,null,null,null,{"$f":"IF($R152=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R152))","v":0},{"$f":"IF($R152=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R152))","v":0},{"$f":"IF($R152=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R152))","v":0},{"$f":"IF($R152=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R152))","v":0},{"$f":"IF($R152=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R152))","v":0},{"$f":"IF($R152=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R152))","v":0},{"$f":"IF($R152=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R152))","v":0},{"$f":"_xlfn.XLOOKUP($D152,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D152,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D152,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0240"},{"$f":"_xlfn.XLOOKUP($D152,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0240"},{"$f":"_xlfn.XLOOKUP($R152,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":106.64778142453687},{"$f":"_xlfn.XLOOKUP($R152,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":44.613676626674682},{"$f":"_xlfn.XLOOKUP($R152,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":151.26145805121155},{"$f":"SUM(T152:U152)-V152","v":0},null,{"$f":"I152*$T152","v":0},{"$f":"J152*$T152","v":0},{"$f":"K152*$T152","v":0},{"$f":"L152*$T152","v":0},{"$f":"M152*$T152","v":0},{"$f":"N152*$T152","v":0},{"$f":"O152*$T152","v":0},null,{"$f":"I152*$U152","v":0},{"$f":"J152*$U152","v":0},{"$f":"K152*$U152","v":0},{"$f":"L152*$U152","v":0},{"$f":"M152*$U152","v":0},{"$f":"N152*$U152","v":0},{"$f":"O152*$U152","v":0},null,{"$f":"SUM(Y152,AG152)","v":0},{"$f":"SUM(Z152,AH152)","v":0},{"$f":"SUM(AA152,AI152)","v":0},{"$f":"SUM(AB152,AJ152)","v":0},{"$f":"SUM(AC152,AK152)","v":0},{"$f":"SUM(AD152,AL152)","v":0},{"$f":"SUM(AE152,AM152)","v":0},{"$f":"SUM(Y152:AE152,AG152:AM152)-SUM(AO152:AU152)","v":0},null,{"$f":"_xlfn.XLOOKUP($S152,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S152,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S152,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0240-GE EVOLVE CAT V LEOPARD 204W",1,{"$f":"MAX(BE152-SUM($AX152:$BA152),0)","v":0.97860000000000003},{"$f":"MAX(BF152-SUM($AX152:$BA152),0)","v":0.95720000000000005},{"$f":"MAX(BG152-SUM($AX152:$BA152),0)","v":0.93580000000000008},{"$f":"MAX(BH152-SUM($AX152:$BA152),0)","v":0.9144000000000001},{"$f":"MAX(BI152-SUM($AX152:$BA152),0)","v":0.89300000000000013},null,171.88711827320608,151.26145805121155,null,{"$f":"$BL152*BF152+$BM152*(1-BF152)","v":171.44572914445541},{"$f":"$BL152*BG152+$BM152*(1-BG152)","v":171.00434001570474},{"$f":"$BL152*BH152+$BM152*(1-BH152)","v":170.56295088695404},{"$f":"$BL152*BI152+$BM152*(1-BI152)","v":170.12156175820334},{"$f":"$BL152*BJ152+$BM152*(1-BJ152)","v":169.68017262945267},null,0,0,0,0,0,null,{"$f":"IF($R152=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R152))","v":0},{"$f":"IF($R152=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R152))","v":0},{"$f":"IF($R152=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R152))","v":0},{"$f":"IF($R152=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R152))","v":0},{"$f":"IF($R152=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R152))","v":0},{"$f":"IF($R152=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R152))","v":0},null,0,0,0,0,0,null,{"$f":"CO152-_xlfn.XLOOKUP($R152,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":795.82582210207374},{"$f":"_xlfn.XLOOKUP($R152,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1128.7414758941061},null,{"$f":"CN152*'I_Global Inputs'!$F$63","v":901.2655438628916},{"$f":"CO152*'I_Global Inputs'!$F$63","v":1278.2895099649388},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D153,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0241-GE EVOLVE CAT V LEOPARD 204W - Zhaga",null,null,null,null,{"$f":"IF($R153=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R153))","v":0},{"$f":"IF($R153=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R153))","v":0},{"$f":"IF($R153=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R153))","v":0},{"$f":"IF($R153=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R153))","v":0},{"$f":"IF($R153=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R153))","v":0},{"$f":"IF($R153=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R153))","v":0},{"$f":"IF($R153=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R153))","v":0},{"$f":"_xlfn.XLOOKUP($D153,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D153,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D153,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0241"},{"$f":"_xlfn.XLOOKUP($D153,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0241"},{"$f":"_xlfn.XLOOKUP($R153,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":108.20739784570617},{"$f":"_xlfn.XLOOKUP($R153,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":45.266106726450666},{"$f":"_xlfn.XLOOKUP($R153,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":153.47350457215683},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S153,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S153,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S153,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0241-GE EVOLVE CAT V LEOPARD 204W - Zhaga",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,171.40952033448283,153.47350457215683,null,171.02568959716908,170.64185885985526,170.2580281225415,169.87419738522775,169.49036664791396,null,0,0,0,0,0,null,{"$f":"IF($R153=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R153))","v":0},{"$f":"IF($R153=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R153))","v":0},{"$f":"IF($R153=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R153))","v":0},{"$f":"IF($R153=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R153))","v":0},{"$f":"IF($R153=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R153))","v":0},{"$f":"IF($R153=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R153))","v":0},null,0,0,0,0,0,null,{"$f":"CO153-_xlfn.XLOOKUP($R153,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":807.46397344438924},{"$f":"_xlfn.XLOOKUP($R153,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1145.2481834649986},null,{"$f":"CN153*'I_Global Inputs'!$F$63","v":914.44564497017291},{"$f":"CO153*'I_Global Inputs'!$F$63","v":1296.9832069562865},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D154,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0244-GE EVOLVE CAT V LEOPARD 122W",null,null,null,null,{"$f":"IF($R154=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R154))","v":0},{"$f":"IF($R154=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R154))","v":0},{"$f":"IF($R154=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R154))","v":0},{"$f":"IF($R154=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R154))","v":0},{"$f":"IF($R154=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R154))","v":0},{"$f":"IF($R154=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R154))","v":0},{"$f":"IF($R154=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R154))","v":0},{"$f":"_xlfn.XLOOKUP($D154,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D154,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D154,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0244"},{"$f":"_xlfn.XLOOKUP($D154,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0244"},{"$f":"_xlfn.XLOOKUP($R154,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":94.601304187425228},{"$f":"_xlfn.XLOOKUP($R154,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":39.574306536004926},{"$f":"_xlfn.XLOOKUP($R154,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":134.17561072343017},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S154,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S154,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S154,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0244-GE EVOLVE CAT V LEOPARD 122W",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,155.64264950436518,134.17561072343017,null,155.18325487445318,154.72386024454116,154.26446561462916,153.80507098471716,153.34567635480514,null,0,0,0,0,0,null,{"$f":"IF($R154=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R154))","v":0},{"$f":"IF($R154=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R154))","v":0},{"$f":"IF($R154=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R154))","v":0},{"$f":"IF($R154=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R154))","v":0},{"$f":"IF($R154=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R154))","v":0},{"$f":"IF($R154=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R154))","v":0},null,0,0,0,0,0,null,{"$f":"CO154-_xlfn.XLOOKUP($R154,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":705.93274113402856},{"$f":"_xlfn.XLOOKUP($R154,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1001.2436666165308},null,{"$f":"CN154*'I_Global Inputs'!$F$63","v":799.46244291025027},{"$f":"CO154*'I_Global Inputs'!$F$63","v":1133.8993944037695},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D155,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0245-GE EVOLVE CAT V LEOPARD 122W - Zhaga",null,null,null,null,{"$f":"IF($R155=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R155))","v":0},{"$f":"IF($R155=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R155))","v":0},{"$f":"IF($R155=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R155))","v":0},{"$f":"IF($R155=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R155))","v":0},{"$f":"IF($R155=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R155))","v":0},{"$f":"IF($R155=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R155))","v":0},{"$f":"IF($R155=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R155))","v":0},{"$f":"_xlfn.XLOOKUP($D155,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D155,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D155,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0245"},{"$f":"_xlfn.XLOOKUP($D155,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0245"},{"$f":"_xlfn.XLOOKUP($R155,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":96.160920608594523},{"$f":"_xlfn.XLOOKUP($R155,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":40.226736635780924},{"$f":"_xlfn.XLOOKUP($R155,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":136.38765724437545},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S155,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S155,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S155,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0245-GE EVOLVE CAT V LEOPARD 122W - Zhaga",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,155.1650515656419,136.38765724437545,null,154.76321532716679,154.36137908869171,153.95954285021659,153.55770661174151,153.1558703732664,null,0,0,0,0,0,null,{"$f":"IF($R155=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R155))","v":0},{"$f":"IF($R155=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R155))","v":0},{"$f":"IF($R155=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R155))","v":0},{"$f":"IF($R155=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R155))","v":0},{"$f":"IF($R155=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R155))","v":0},{"$f":"IF($R155=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R155))","v":0},null,0,0,0,0,0,null,{"$f":"CO155-_xlfn.XLOOKUP($R155,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":717.57089247634406},{"$f":"_xlfn.XLOOKUP($R155,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1017.7503741874235},null,{"$f":"CN155*'I_Global Inputs'!$F$63","v":812.64254401753158},{"$f":"CO155*'I_Global Inputs'!$F$63","v":1152.5930913951172},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D156,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0249-StreetLED3 13.7W 3K DALI",null,null,null,null,{"$f":"IF($R156=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R156))","v":0},{"$f":"IF($R156=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R156))","v":0},{"$f":"IF($R156=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R156))","v":0},{"$f":"IF($R156=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R156))","v":0},{"$f":"IF($R156=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R156))","v":0},{"$f":"IF($R156=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R156))","v":0},{"$f":"IF($R156=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R156))","v":0},{"$f":"_xlfn.XLOOKUP($D156,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D156,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D156,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0249"},{"$f":"_xlfn.XLOOKUP($D156,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0249"},{"$f":"_xlfn.XLOOKUP($R156,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":42.748911164545433},{"$f":"_xlfn.XLOOKUP($R156,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":17.883035852808462},{"$f":"_xlfn.XLOOKUP($R156,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":60.631947017353895},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S156,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S156,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S156,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0249-StreetLED3 13.7W 3K DALI",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,67.29387090684699,60.631947017353895,null,67.151305735611842,67.008740564376694,66.866175393141532,66.723610221906384,66.581045050671236,null,0,0,0,0,0,null,{"$f":"IF($R156=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R156))","v":0},{"$f":"IF($R156=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R156))","v":0},{"$f":"IF($R156=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R156))","v":0},{"$f":"IF($R156=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R156))","v":0},{"$f":"IF($R156=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R156))","v":0},{"$f":"IF($R156=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R156))","v":0},null,0,0,0,0,0,null,{"$f":"CO156-_xlfn.XLOOKUP($R156,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":319.00042285985722},{"$f":"_xlfn.XLOOKUP($R156,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":452.44700298691265},null,{"$f":"CN156*'I_Global Inputs'!$F$63","v":361.26509295950683},{"$f":"CO156*'I_Global Inputs'!$F$63","v":512.39213769044227},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D157,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0250-StreetLED3 13.7W 3K SR + Zhaga",null,null,null,null,{"$f":"IF($R157=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R157))","v":0},{"$f":"IF($R157=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R157))","v":0},{"$f":"IF($R157=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R157))","v":0},{"$f":"IF($R157=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R157))","v":0},{"$f":"IF($R157=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R157))","v":0},{"$f":"IF($R157=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R157))","v":0},{"$f":"IF($R157=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R157))","v":0},{"$f":"_xlfn.XLOOKUP($D157,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D157,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D157,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0250"},{"$f":"_xlfn.XLOOKUP($D157,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0250"},{"$f":"_xlfn.XLOOKUP($R157,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":48.808020960788141},{"$f":"_xlfn.XLOOKUP($R157,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":20.417726790438184},{"$f":"_xlfn.XLOOKUP($R157,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":69.225747751226322},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S157,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S157,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S157,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0250-StreetLED3 13.7W 3K SR + Zhaga",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,72.883762921270545,69.225747751226322,null,72.805481396631606,72.727199871992653,72.6489183473537,72.570636822714761,72.492355298075822,null,0,0,0,0,0,null,{"$f":"IF($R157=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R157))","v":0},{"$f":"IF($R157=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R157))","v":0},{"$f":"IF($R157=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R157))","v":0},{"$f":"IF($R157=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R157))","v":0},{"$f":"IF($R157=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R157))","v":0},{"$f":"IF($R157=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R157))","v":0},null,0,0,0,0,0,null,{"$f":"CO157-_xlfn.XLOOKUP($R157,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":364.21464082475302},{"$f":"_xlfn.XLOOKUP($R157,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":516.57556189983075},null,{"$f":"CN157*'I_Global Inputs'!$F$63","v":412.46978576129493},{"$f":"CO157*'I_Global Inputs'!$F$63","v":585.01715050182793},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D158,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0253-StreetLED3 24W 3K DALI Aeroscreen",null,null,null,null,{"$f":"IF($R158=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R158))","v":0},{"$f":"IF($R158=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R158))","v":0},{"$f":"IF($R158=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R158))","v":0},{"$f":"IF($R158=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R158))","v":0},{"$f":"IF($R158=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R158))","v":0},{"$f":"IF($R158=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R158))","v":0},{"$f":"IF($R158=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R158))","v":0},{"$f":"_xlfn.XLOOKUP($D158,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D158,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D158,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0253"},{"$f":"_xlfn.XLOOKUP($D158,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0253"},{"$f":"_xlfn.XLOOKUP($R158,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":50.523599024074358},{"$f":"_xlfn.XLOOKUP($R158,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":21.135399900191768},{"$f":"_xlfn.XLOOKUP($R158,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":71.658998924266129},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S158,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S158,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S158,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0253-StreetLED3 24W 3K DALI Aeroscreen",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,77.777904673376256,71.658998924266129,null,77.646960090345289,77.51601550731435,77.385070924283383,77.25412634125243,77.123181758221477,null,0,0,0,0,0,null,{"$f":"IF($R158=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R158))","v":0},{"$f":"IF($R158=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R158))","v":0},{"$f":"IF($R158=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R158))","v":0},{"$f":"IF($R158=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R158))","v":0},{"$f":"IF($R158=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R158))","v":0},{"$f":"IF($R158=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R158))","v":0},null,0,0,0,0,0,null,{"$f":"CO158-_xlfn.XLOOKUP($R158,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":377.01660730130016},{"$f":"_xlfn.XLOOKUP($R158,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":534.73294022781272},null,{"$f":"CN158*'I_Global Inputs'!$F$63","v":426.9678969793045},{"$f":"CO158*'I_Global Inputs'!$F$63","v":605.58021719231033},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D159,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0254-StreetLED2 24W 3K SR Aeroscreen + Zhaga",null,null,null,null,{"$f":"IF($R159=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R159))","v":0},{"$f":"IF($R159=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R159))","v":0},{"$f":"IF($R159=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R159))","v":0},{"$f":"IF($R159=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R159))","v":0},{"$f":"IF($R159=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R159))","v":0},{"$f":"IF($R159=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R159))","v":0},{"$f":"IF($R159=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R159))","v":0},{"$f":"_xlfn.XLOOKUP($D159,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D159,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D159,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0254"},{"$f":"_xlfn.XLOOKUP($D159,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0254"},{"$f":"_xlfn.XLOOKUP($R159,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":53.642831866412941},{"$f":"_xlfn.XLOOKUP($R159,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":22.440260099743742},{"$f":"_xlfn.XLOOKUP($R159,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":76.083091966156672},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S159,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S159,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S159,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0254-StreetLED2 24W 3K SR Aeroscreen + Zhaga",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,79.403422836263658,76.083091966156672,null,79.332367755643361,79.261312675023078,79.19025759440278,79.119202513782511,79.048147433162214,null,0,0,0,0,0,null,{"$f":"IF($R159=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R159))","v":0},{"$f":"IF($R159=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R159))","v":0},{"$f":"IF($R159=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R159))","v":0},{"$f":"IF($R159=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R159))","v":0},{"$f":"IF($R159=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R159))","v":0},{"$f":"IF($R159=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R159))","v":0},null,{"$f":"IFERROR(MAX(CB159-CA159,0),0)","v":0},{"$f":"IFERROR(MAX(CC159-CB159,0),0)","v":0},{"$f":"IFERROR(MAX(CD159-CC159,0),0)","v":0},{"$f":"IFERROR(MAX(CE159-CD159,0),0)","v":0},{"$f":"IFERROR(MAX(CF159-CE159,0),0)","v":0},null,{"$f":"CO159-_xlfn.XLOOKUP($R159,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":400.29290998593115},{"$f":"_xlfn.XLOOKUP($R159,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":567.74635536959806},null,{"$f":"CN159*'I_Global Inputs'!$F$63","v":453.32809919386716},{"$f":"CO159*'I_Global Inputs'!$F$63","v":642.96761117500557},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D160,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0257- 14W Bourke Hill Mk2 3K TOP ENTRY ",null,null,null,null,{"$f":"IF($R160=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R160))","v":0},{"$f":"IF($R160=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R160))","v":0},{"$f":"IF($R160=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R160))","v":0},{"$f":"IF($R160=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R160))","v":0},{"$f":"IF($R160=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R160))","v":0},{"$f":"IF($R160=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R160))","v":0},{"$f":"IF($R160=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R160))","v":0},{"$f":"_xlfn.XLOOKUP($D160,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D160,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D160,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0257"},{"$f":"_xlfn.XLOOKUP($D160,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0257"},{"$f":"_xlfn.XLOOKUP($R160,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":152.36655132642917},{"$f":"_xlfn.XLOOKUP($R160,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":63.739085415563878},{"$f":"_xlfn.XLOOKUP($R160,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":216.10563674199307},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S160,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S160,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S160,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0257- 14W Bourke Hill Mk2 3K TOP ENTRY ",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,215.11138610855409,216.10563674199307,null,215.13266307210969,215.15394003566527,215.17521699922085,215.19649396277646,215.21777092633207,null,0,0,0,0,0,null,{"$f":"IF($R160=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R160))","v":0},{"$f":"IF($R160=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R160))","v":0},{"$f":"IF($R160=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R160))","v":0},{"$f":"IF($R160=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R160))","v":0},{"$f":"IF($R160=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R160))","v":0},{"$f":"IF($R160=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R160))","v":0},null,0,0,0,0,0,null,{"$f":"CO160-_xlfn.XLOOKUP($R160,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1136.987889954504},{"$f":"_xlfn.XLOOKUP($R160,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1612.6209446071052},null,{"$f":"CN160*'I_Global Inputs'!$F$63","v":1287.6284992847777},{"$f":"CO160*'I_Global Inputs'!$F$63","v":1826.278630727312},null,{"$f":"$CQ160*CH160","v":0},{"$f":"$CQ160*CI160","v":0},{"$f":"$CQ160*CJ160","v":0},{"$f":"$CQ160*CK160","v":0},{"$f":"$CQ160*CL160","v":0}]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D161,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0258- 14W Bourke Hill Mk2 3K SIDE ENTRY ",null,null,null,null,{"$f":"IF($R161=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R161))","v":0},{"$f":"IF($R161=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R161))","v":0},{"$f":"IF($R161=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R161))","v":0},{"$f":"IF($R161=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R161))","v":0},{"$f":"IF($R161=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R161))","v":0},{"$f":"IF($R161=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R161))","v":0},{"$f":"IF($R161=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R161))","v":0},{"$f":"_xlfn.XLOOKUP($D161,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D161,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D161,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0258"},{"$f":"_xlfn.XLOOKUP($D161,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0258"},{"$f":"_xlfn.XLOOKUP($R161,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":152.36655132642917},{"$f":"_xlfn.XLOOKUP($R161,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":63.739085415563878},{"$f":"_xlfn.XLOOKUP($R161,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":216.10563674199307},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S161,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S161,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S161,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0258- 14W Bourke Hill Mk2 3K SIDE ENTRY ",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,212.53067206822016,216.10563674199307,null,212.60717631223889,212.68368055625763,212.76018480027636,212.83668904429513,212.91319328831386,null,0,0,0,0,0,null,{"$f":"IF($R161=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R161))","v":0},{"$f":"IF($R161=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R161))","v":0},{"$f":"IF($R161=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R161))","v":0},{"$f":"IF($R161=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R161))","v":0},{"$f":"IF($R161=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R161))","v":0},{"$f":"IF($R161=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R161))","v":0},null,0,0,0,0,0,null,{"$f":"CO161-_xlfn.XLOOKUP($R161,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1136.987889954504},{"$f":"_xlfn.XLOOKUP($R161,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1612.6209446071052},null,{"$f":"CN161*'I_Global Inputs'!$F$63","v":1287.6284992847777},{"$f":"CO161*'I_Global Inputs'!$F$63","v":1826.278630727312},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D162,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0260- 16W Kensington 3000k ",null,null,null,null,{"$f":"IF($R162=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R162))","v":0},{"$f":"IF($R162=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R162))","v":0},{"$f":"IF($R162=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R162))","v":0},{"$f":"IF($R162=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R162))","v":0},{"$f":"IF($R162=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R162))","v":0},{"$f":"IF($R162=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R162))","v":0},{"$f":"IF($R162=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R162))","v":0},{"$f":"_xlfn.XLOOKUP($D162,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D162,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D162,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0260"},{"$f":"_xlfn.XLOOKUP($D162,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0260"},{"$f":"_xlfn.XLOOKUP($R162,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":179.6598386968918},{"$f":"_xlfn.XLOOKUP($R162,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":75.156612161643693},{"$f":"_xlfn.XLOOKUP($R162,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":254.81645085853549},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S162,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S162,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S162,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0260- 16W Kensington 3000k ",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,251.91591788674111,254.81645085853549,null,251.97798929233753,252.04006069793391,252.10213210353029,252.16420350912671,252.22627491472312,null,0,0,0,0,0,null,{"$f":"IF($R162=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R162))","v":0},{"$f":"IF($R162=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R162))","v":0},{"$f":"IF($R162=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R162))","v":0},{"$f":"IF($R162=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R162))","v":0},{"$f":"IF($R162=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R162))","v":0},{"$f":"IF($R162=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R162))","v":0},null,0,0,0,0,0,null,{"$f":"CO162-_xlfn.XLOOKUP($R162,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1340.6555384450257},{"$f":"_xlfn.XLOOKUP($R162,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1901.4883270977275},null,{"$f":"CN162*'I_Global Inputs'!$F$63","v":1518.2802686622015},{"$f":"CO162*'I_Global Inputs'!$F$63","v":2153.4183280758962},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D163,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0262- 24W Bourke Hill Mk2 3K TOP ENTRY ",null,null,null,null,{"$f":"IF($R163=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R163))","v":0},{"$f":"IF($R163=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R163))","v":0},{"$f":"IF($R163=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R163))","v":0},{"$f":"IF($R163=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R163))","v":0},{"$f":"IF($R163=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R163))","v":0},{"$f":"IF($R163=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R163))","v":0},{"$f":"IF($R163=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R163))","v":0},{"$f":"_xlfn.XLOOKUP($D163,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D163,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D163,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0262"},{"$f":"_xlfn.XLOOKUP($D163,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0262"},{"$f":"_xlfn.XLOOKUP($R163,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":152.36655132642917},{"$f":"_xlfn.XLOOKUP($R163,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":63.739085415563878},{"$f":"_xlfn.XLOOKUP($R163,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":216.10563674199307},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S163,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S163,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S163,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0262- 24W Bourke Hill Mk2 3K TOP ENTRY ",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,212.53067206822016,216.10563674199307,null,212.60717631223889,212.68368055625763,212.76018480027636,212.83668904429513,212.91319328831386,null,0,0,0,0,0,null,{"$f":"IF($R163=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R163))","v":0},{"$f":"IF($R163=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R163))","v":0},{"$f":"IF($R163=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R163))","v":0},{"$f":"IF($R163=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R163))","v":0},{"$f":"IF($R163=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R163))","v":0},{"$f":"IF($R163=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R163))","v":0},null,0,0,0,0,0,null,{"$f":"CO163-_xlfn.XLOOKUP($R163,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1136.987889954504},{"$f":"_xlfn.XLOOKUP($R163,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1612.6209446071052},null,{"$f":"CN163*'I_Global Inputs'!$F$63","v":1287.6284992847777},{"$f":"CO163*'I_Global Inputs'!$F$63","v":1826.278630727312},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D164,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0264- 24W Bourke Hill Mk2 3K SIDE ENTRY ",null,null,null,null,{"$f":"IF($R164=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R164))","v":0},{"$f":"IF($R164=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R164))","v":0},{"$f":"IF($R164=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R164))","v":0},{"$f":"IF($R164=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R164))","v":0},{"$f":"IF($R164=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R164))","v":0},{"$f":"IF($R164=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R164))","v":0},{"$f":"IF($R164=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R164))","v":0},{"$f":"_xlfn.XLOOKUP($D164,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D164,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D164,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0264"},{"$f":"_xlfn.XLOOKUP($D164,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0264"},{"$f":"_xlfn.XLOOKUP($R164,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":152.36655132642917},{"$f":"_xlfn.XLOOKUP($R164,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":63.739085415563878},{"$f":"_xlfn.XLOOKUP($R164,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":216.10563674199307},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S164,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S164,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S164,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0264- 24W Bourke Hill Mk2 3K SIDE ENTRY ",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,215.11138610855409,216.10563674199307,null,215.13266307210969,215.15394003566527,215.17521699922085,215.19649396277646,215.21777092633207,null,0,0,0,0,0,null,{"$f":"IF($R164=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R164))","v":0},{"$f":"IF($R164=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R164))","v":0},{"$f":"IF($R164=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R164))","v":0},{"$f":"IF($R164=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R164))","v":0},{"$f":"IF($R164=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R164))","v":0},{"$f":"IF($R164=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R164))","v":0},null,0,0,0,0,0,null,{"$f":"CO164-_xlfn.XLOOKUP($R164,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1136.987889954504},{"$f":"_xlfn.XLOOKUP($R164,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1612.6209446071052},null,{"$f":"CN164*'I_Global Inputs'!$F$63","v":1287.6284992847777},{"$f":"CO164*'I_Global Inputs'!$F$63","v":1826.278630727312},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D165,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0266- 30W Kensington 3000k ",null,null,null,null,{"$f":"IF($R165=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R165))","v":0},{"$f":"IF($R165=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R165))","v":0},{"$f":"IF($R165=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R165))","v":0},{"$f":"IF($R165=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R165))","v":0},{"$f":"IF($R165=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R165))","v":0},{"$f":"IF($R165=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R165))","v":0},{"$f":"IF($R165=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R165))","v":0},{"$f":"_xlfn.XLOOKUP($D165,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D165,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D165,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0266"},{"$f":"_xlfn.XLOOKUP($D165,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0266"},{"$f":"_xlfn.XLOOKUP($R165,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":184.33868796039965},{"$f":"_xlfn.XLOOKUP($R165,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":77.113902460971644},{"$f":"_xlfn.XLOOKUP($R165,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":261.45259042137133},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S165,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S165,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S165,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0266- 30W Kensington 3000k ",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,255.64455215123917,261.45259042137133,null,255.76884417022001,255.89313618920082,256.01742820818163,256.14172022716247,256.2660122461433,null,0,0,0,0,0,null,{"$f":"IF($R165=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R165))","v":0},{"$f":"IF($R165=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R165))","v":0},{"$f":"IF($R165=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R165))","v":0},{"$f":"IF($R165=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R165))","v":0},{"$f":"IF($R165=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R165))","v":0},{"$f":"IF($R165=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R165))","v":0},null,0,0,0,0,0,null,{"$f":"CO165-_xlfn.XLOOKUP($R165,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1375.569992471972},{"$f":"_xlfn.XLOOKUP($R165,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1951.0084498104052},null,{"$f":"CN165*'I_Global Inputs'!$F$63","v":1557.8205719840453},{"$f":"CO165*'I_Global Inputs'!$F$63","v":2209.4994190499388},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D166,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0268- 80W Parkville Mk2 4K TOP ENTRY ",null,null,null,null,{"$f":"IF($R166=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R166))","v":0},{"$f":"IF($R166=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R166))","v":0},{"$f":"IF($R166=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R166))","v":0},{"$f":"IF($R166=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R166))","v":0},{"$f":"IF($R166=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R166))","v":0},{"$f":"IF($R166=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R166))","v":0},{"$f":"IF($R166=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R166))","v":0},{"$f":"_xlfn.XLOOKUP($D166,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D166,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D166,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0268"},{"$f":"_xlfn.XLOOKUP($D166,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0268"},{"$f":"_xlfn.XLOOKUP($R166,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":188.72103597214976},{"$f":"_xlfn.XLOOKUP($R166,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":78.947158197286356},{"$f":"_xlfn.XLOOKUP($R166,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":267.66819416943611},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S166,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S166,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S166,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0268- 80W Parkville Mk2 4K TOP ENTRY ",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,282.56150000436691,267.66819416943611,null,282.24278325949939,281.92406651463187,281.6053497697643,281.28663302489679,280.96791628002933,null,0,0,0,0,0,null,{"$f":"IF($R166=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R166))","v":0},{"$f":"IF($R166=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R166))","v":0},{"$f":"IF($R166=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R166))","v":0},{"$f":"IF($R166=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R166))","v":0},{"$f":"IF($R166=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R166))","v":0},{"$f":"IF($R166=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R166))","v":0},null,0,0,0,0,0,null,{"$f":"CO166-_xlfn.XLOOKUP($R166,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1408.271898340086},{"$f":"_xlfn.XLOOKUP($R166,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1997.3904551047631},null,{"$f":"CN166*'I_Global Inputs'!$F$63","v":1594.8551845324662},{"$f":"CO166*'I_Global Inputs'!$F$63","v":2262.026620437618},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D167,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0270- 80W Parkville Mk2 4K SIDE ENTRY ",null,null,null,null,{"$f":"IF($R167=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R167))","v":0},{"$f":"IF($R167=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R167))","v":0},{"$f":"IF($R167=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R167))","v":0},{"$f":"IF($R167=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R167))","v":0},{"$f":"IF($R167=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R167))","v":0},{"$f":"IF($R167=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R167))","v":0},{"$f":"IF($R167=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R167))","v":0},{"$f":"_xlfn.XLOOKUP($D167,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D167,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D167,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0270"},{"$f":"_xlfn.XLOOKUP($D167,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0270"},{"$f":"_xlfn.XLOOKUP($R167,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":194.95950165682692},{"$f":"_xlfn.XLOOKUP($R167,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":81.55687859639032},{"$f":"_xlfn.XLOOKUP($R167,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":276.51638025321722},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S167,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S167,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S167,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0270- 80W Parkville Mk2 4K SIDE ENTRY ",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,288.39325037047558,276.51638025321722,null,288.13908534996625,287.88492032945692,287.63075530894758,287.37659028843831,287.12242526792897,null,0,0,0,0,0,null,{"$f":"IF($R167=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R167))","v":0},{"$f":"IF($R167=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R167))","v":0},{"$f":"IF($R167=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R167))","v":0},{"$f":"IF($R167=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R167))","v":0},{"$f":"IF($R167=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R167))","v":0},{"$f":"IF($R167=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R167))","v":0},null,0,0,0,0,0,null,{"$f":"CO167-_xlfn.XLOOKUP($R167,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1454.8245037093482},{"$f":"_xlfn.XLOOKUP($R167,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2063.4172853883338},null,{"$f":"CN167*'I_Global Inputs'!$F$63","v":1647.5755889615916},{"$f":"CO167*'I_Global Inputs'!$F$63","v":2336.8014084030087},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D168,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0272- 100W Parkville Mk2 4K TOP ENTRY ",null,null,null,null,{"$f":"IF($R168=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R168))","v":0},{"$f":"IF($R168=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R168))","v":0},{"$f":"IF($R168=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R168))","v":0},{"$f":"IF($R168=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R168))","v":0},{"$f":"IF($R168=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R168))","v":0},{"$f":"IF($R168=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R168))","v":0},{"$f":"IF($R168=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R168))","v":0},{"$f":"_xlfn.XLOOKUP($D168,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D168,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D168,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0272"},{"$f":"_xlfn.XLOOKUP($D168,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0272"},{"$f":"_xlfn.XLOOKUP($R168,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":188.72103597214976},{"$f":"_xlfn.XLOOKUP($R168,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":78.947158197286356},{"$f":"_xlfn.XLOOKUP($R168,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":267.66819416943611},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S168,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S168,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S168,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0272- 100W Parkville Mk2 4K TOP ENTRY ",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,282.56150000436691,267.66819416943611,null,282.24278325949939,281.92406651463187,281.6053497697643,281.28663302489679,280.96791628002933,null,0,0,0,0,0,null,{"$f":"IF($R168=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R168))","v":0},{"$f":"IF($R168=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R168))","v":0},{"$f":"IF($R168=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R168))","v":0},{"$f":"IF($R168=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R168))","v":0},{"$f":"IF($R168=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R168))","v":0},{"$f":"IF($R168=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R168))","v":0},null,0,0,0,0,0,null,{"$f":"CO168-_xlfn.XLOOKUP($R168,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1408.271898340086},{"$f":"_xlfn.XLOOKUP($R168,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1997.3904551047631},null,{"$f":"CN168*'I_Global Inputs'!$F$63","v":1594.8551845324662},{"$f":"CO168*'I_Global Inputs'!$F$63","v":2262.026620437618},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D169,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0274- 100W Parkville Mk2 4K SIDE ENTRY ",null,null,null,null,{"$f":"IF($R169=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R169))","v":0},{"$f":"IF($R169=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R169))","v":0},{"$f":"IF($R169=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R169))","v":0},{"$f":"IF($R169=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R169))","v":0},{"$f":"IF($R169=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R169))","v":0},{"$f":"IF($R169=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R169))","v":0},{"$f":"IF($R169=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R169))","v":0},{"$f":"_xlfn.XLOOKUP($D169,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D169,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D169,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0274"},{"$f":"_xlfn.XLOOKUP($D169,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0274"},{"$f":"_xlfn.XLOOKUP($R169,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":194.95950165682692},{"$f":"_xlfn.XLOOKUP($R169,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":81.55687859639032},{"$f":"_xlfn.XLOOKUP($R169,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":276.51638025321722},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S169,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S169,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S169,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,{"$f":"D169","v":"LED0274- 100W Parkville Mk2 4K SIDE ENTRY "},1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,288.39325037047558,276.51638025321722,null,288.13908534996625,287.88492032945692,287.63075530894758,287.37659028843831,287.12242526792897,null,0,0,0,0,0,null,{"$f":"IF($R169=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R169))","v":0},{"$f":"IF($R169=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R169))","v":0},{"$f":"IF($R169=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R169))","v":0},{"$f":"IF($R169=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R169))","v":0},{"$f":"IF($R169=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R169))","v":0},{"$f":"IF($R169=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R169))","v":0},null,0,0,0,0,0,null,{"$f":"CO169-_xlfn.XLOOKUP($R169,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1454.8245037093482},{"$f":"_xlfn.XLOOKUP($R169,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2063.4172853883338},null,{"$f":"CN169*'I_Global Inputs'!$F$63","v":1647.5755889615916},{"$f":"CO169*'I_Global Inputs'!$F$63","v":2336.8014084030087},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D170,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0276- 150W Parkville Mk2 4K TOP ENTRY ",null,null,null,null,{"$f":"IF($R170=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R170))","v":0},{"$f":"IF($R170=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R170))","v":0},{"$f":"IF($R170=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R170))","v":0},{"$f":"IF($R170=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R170))","v":0},{"$f":"IF($R170=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R170))","v":0},{"$f":"IF($R170=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R170))","v":0},{"$f":"IF($R170=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R170))","v":0},{"$f":"_xlfn.XLOOKUP($D170,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D170,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D170,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0276"},{"$f":"_xlfn.XLOOKUP($D170,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0276"},{"$f":"_xlfn.XLOOKUP($R170,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":195.73930986741155},{"$f":"_xlfn.XLOOKUP($R170,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":81.883093646278297},{"$f":"_xlfn.XLOOKUP($R170,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":277.62240351368979},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S170,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S170,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S170,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0276- 150W Parkville Mk2 4K TOP ENTRY ",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,292.02552246161491,277.62240351368979,null,291.71729571612929,291.40906897064372,291.10084222515809,290.79261547967252,290.48438873418695,null,0,0,0,0,0,null,{"$f":"IF($R170=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R170))","v":0},{"$f":"IF($R170=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R170))","v":0},{"$f":"IF($R170=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R170))","v":0},{"$f":"IF($R170=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R170))","v":0},{"$f":"IF($R170=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R170))","v":0},{"$f":"IF($R170=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R170))","v":0},null,0,0,0,0,0,null,{"$f":"CO170-_xlfn.XLOOKUP($R170,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1460.6435793805058},{"$f":"_xlfn.XLOOKUP($R170,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2071.6706391737798},null,{"$f":"CN170*'I_Global Inputs'!$F$63","v":1654.1656395152322},{"$f":"CO170*'I_Global Inputs'!$F$63","v":2346.1482568986821},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D171,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0278- 150W Parkville Mk2 4K SIDE ENTRY ",null,null,null,null,{"$f":"IF($R171=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R171))","v":0},{"$f":"IF($R171=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R171))","v":0},{"$f":"IF($R171=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R171))","v":0},{"$f":"IF($R171=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R171))","v":0},{"$f":"IF($R171=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R171))","v":0},{"$f":"IF($R171=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R171))","v":0},{"$f":"IF($R171=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R171))","v":0},{"$f":"_xlfn.XLOOKUP($D171,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D171,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D171,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0278"},{"$f":"_xlfn.XLOOKUP($D171,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0278"},{"$f":"_xlfn.XLOOKUP($R171,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":201.97777555208873},{"$f":"_xlfn.XLOOKUP($R171,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":84.492814045382261},{"$f":"_xlfn.XLOOKUP($R171,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":286.47058959747102},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S171,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S171,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S171,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0278- 150W Parkville Mk2 4K SIDE ENTRY ",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,297.8572728277237,286.47058959747102,null,297.61359780659632,297.36992278546887,297.12624776434149,296.88257274321404,296.63889772208665,null,0,0,0,0,0,null,{"$f":"IF($R171=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R171))","v":0},{"$f":"IF($R171=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R171))","v":0},{"$f":"IF($R171=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R171))","v":0},{"$f":"IF($R171=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R171))","v":0},{"$f":"IF($R171=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R171))","v":0},{"$f":"IF($R171=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R171))","v":0},null,0,0,0,0,0,null,{"$f":"CO171-_xlfn.XLOOKUP($R171,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1507.1961847497682},{"$f":"_xlfn.XLOOKUP($R171,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2137.697469457351},null,{"$f":"CN171*'I_Global Inputs'!$F$63","v":1706.8860439443581},{"$f":"CO171*'I_Global Inputs'!$F$63","v":2420.9230448640733},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D172,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0280- 14W Avenue Mk2 3K TOP ENTRY ",null,null,null,null,{"$f":"IF($R172=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R172))","v":0},{"$f":"IF($R172=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R172))","v":0},{"$f":"IF($R172=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R172))","v":0},{"$f":"IF($R172=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R172))","v":0},{"$f":"IF($R172=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R172))","v":0},{"$f":"IF($R172=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R172))","v":0},{"$f":"IF($R172=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R172))","v":0},{"$f":"_xlfn.XLOOKUP($D172,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D172,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D172,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0280"},{"$f":"_xlfn.XLOOKUP($D172,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0280"},{"$f":"_xlfn.XLOOKUP($R172,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":123.51364753479729},{"$f":"_xlfn.XLOOKUP($R172,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":51.669128569708086},{"$f":"_xlfn.XLOOKUP($R172,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":175.18277610450536},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S172,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S172,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S172,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0280- 14W Avenue Mk2 3K TOP ENTRY ",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,176.20373822875638,175.18277610450536,null,176.18188963929742,176.16004104983844,176.13819246037946,176.1163438709205,176.09449528146152,null,0,0,0,0,0,null,{"$f":"IF($R172=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R172))","v":0},{"$f":"IF($R172=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R172))","v":0},{"$f":"IF($R172=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R172))","v":0},{"$f":"IF($R172=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R172))","v":0},{"$f":"IF($R172=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R172))","v":0},{"$f":"IF($R172=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R172))","v":0},null,0,0,0,0,0,null,{"$f":"CO172-_xlfn.XLOOKUP($R172,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":921.68209012166699},{"$f":"_xlfn.XLOOKUP($R172,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1307.2468545455908},null,{"$f":"CN172*'I_Global Inputs'!$F$63","v":1043.7966288000725},{"$f":"CO172*'I_Global Inputs'!$F$63","v":1480.4452363873809},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D173,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0282- 14W Avenue Mk2 3K SIDE ENTRY ",null,null,null,null,{"$f":"IF($R173=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R173))","v":0},{"$f":"IF($R173=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R173))","v":0},{"$f":"IF($R173=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R173))","v":0},{"$f":"IF($R173=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R173))","v":0},{"$f":"IF($R173=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R173))","v":0},{"$f":"IF($R173=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R173))","v":0},{"$f":"IF($R173=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R173))","v":0},{"$f":"_xlfn.XLOOKUP($D173,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D173,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D173,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0282"},{"$f":"_xlfn.XLOOKUP($D173,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0282"},{"$f":"_xlfn.XLOOKUP($R173,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":123.51364753479729},{"$f":"_xlfn.XLOOKUP($R173,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":51.669128569708086},{"$f":"_xlfn.XLOOKUP($R173,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":175.18277610450536},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S173,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S173,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S173,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0282- 14W Avenue Mk2 3K SIDE ENTRY ",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,173.62302418842242,175.18277610450536,null,173.65640287942659,173.6897815704308,173.72316026143494,173.75653895243912,173.78991764344329,null,0,0,0,0,0,null,{"$f":"IF($R173=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R173))","v":0},{"$f":"IF($R173=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R173))","v":0},{"$f":"IF($R173=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R173))","v":0},{"$f":"IF($R173=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R173))","v":0},{"$f":"IF($R173=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R173))","v":0},{"$f":"IF($R173=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R173))","v":0},null,0,0,0,0,0,null,{"$f":"CO173-_xlfn.XLOOKUP($R173,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":921.68209012166699},{"$f":"_xlfn.XLOOKUP($R173,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1307.2468545455908},null,{"$f":"CN173*'I_Global Inputs'!$F$63","v":1043.7966288000725},{"$f":"CO173*'I_Global Inputs'!$F$63","v":1480.4452363873809},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D174,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0284- 17W B2001 Mk2 3K ",null,null,null,null,{"$f":"IF($R174=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R174))","v":0},{"$f":"IF($R174=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R174))","v":0},{"$f":"IF($R174=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R174))","v":0},{"$f":"IF($R174=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R174))","v":0},{"$f":"IF($R174=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R174))","v":0},{"$f":"IF($R174=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R174))","v":0},{"$f":"IF($R174=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R174))","v":0},{"$f":"_xlfn.XLOOKUP($D174,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D174,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D174,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0284"},{"$f":"_xlfn.XLOOKUP($D174,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0284"},{"$f":"_xlfn.XLOOKUP($R174,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":139.10981174649021},{"$f":"_xlfn.XLOOKUP($R174,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":58.19342956746798},{"$f":"_xlfn.XLOOKUP($R174,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":197.30324131395821},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S174,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S174,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S174,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0284- 17W B2001 Mk2 3K ",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,197.23489924486324,197.30324131395821,null,197.23636176514188,197.23782428542049,197.23928680569915,197.24074932597779,197.2422118462564,null,0,0,0,0,0,null,{"$f":"IF($R174=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R174))","v":0},{"$f":"IF($R174=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R174))","v":0},{"$f":"IF($R174=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R174))","v":0},{"$f":"IF($R174=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R174))","v":0},{"$f":"IF($R174=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R174))","v":0},{"$f":"IF($R174=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R174))","v":0},null,0,0,0,0,0,null,{"$f":"CO174-_xlfn.XLOOKUP($R174,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1038.0636035448224},{"$f":"_xlfn.XLOOKUP($R174,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1472.3139302545178},null,{"$f":"CN174*'I_Global Inputs'!$F$63","v":1175.5976398728865},{"$f":"CO174*'I_Global Inputs'!$F$63","v":1667.3822063008574},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D175,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0286- 24W Avenue Mk2 3K TOP ENTRY ",null,null,null,null,{"$f":"IF($R175=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R175))","v":0},{"$f":"IF($R175=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R175))","v":0},{"$f":"IF($R175=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R175))","v":0},{"$f":"IF($R175=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R175))","v":0},{"$f":"IF($R175=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R175))","v":0},{"$f":"IF($R175=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R175))","v":0},{"$f":"IF($R175=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R175))","v":0},{"$f":"_xlfn.XLOOKUP($D175,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D175,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D175,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0286"},{"$f":"_xlfn.XLOOKUP($D175,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0286"},{"$f":"_xlfn.XLOOKUP($R175,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":123.51364753479729},{"$f":"_xlfn.XLOOKUP($R175,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":51.669128569708086},{"$f":"_xlfn.XLOOKUP($R175,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":175.18277610450536},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S175,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S175,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S175,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0286- 24W Avenue Mk2 3K TOP ENTRY ",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,173.62302418842242,175.18277610450536,null,173.65640287942659,173.6897815704308,173.72316026143494,173.75653895243912,173.78991764344329,null,0,0,0,0,0,null,{"$f":"IF($R175=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R175))","v":0},{"$f":"IF($R175=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R175))","v":0},{"$f":"IF($R175=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R175))","v":0},{"$f":"IF($R175=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R175))","v":0},{"$f":"IF($R175=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R175))","v":0},{"$f":"IF($R175=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R175))","v":0},null,0,0,0,0,0,null,{"$f":"CO175-_xlfn.XLOOKUP($R175,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":921.68209012166699},{"$f":"_xlfn.XLOOKUP($R175,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1307.2468545455908},null,{"$f":"CN175*'I_Global Inputs'!$F$63","v":1043.7966288000725},{"$f":"CO175*'I_Global Inputs'!$F$63","v":1480.4452363873809},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D176,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0288- 24W Avenue Mk2 3K SIDE ENTRY ",null,null,null,null,{"$f":"IF($R176=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R176))","v":0},{"$f":"IF($R176=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R176))","v":0},{"$f":"IF($R176=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R176))","v":0},{"$f":"IF($R176=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R176))","v":0},{"$f":"IF($R176=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R176))","v":0},{"$f":"IF($R176=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R176))","v":0},{"$f":"IF($R176=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R176))","v":0},{"$f":"_xlfn.XLOOKUP($D176,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D176,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D176,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0288"},{"$f":"_xlfn.XLOOKUP($D176,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0288"},{"$f":"_xlfn.XLOOKUP($R176,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":123.51364753479729},{"$f":"_xlfn.XLOOKUP($R176,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":51.669128569708086},{"$f":"_xlfn.XLOOKUP($R176,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":175.18277610450536},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S176,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S176,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S176,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0288- 24W Avenue Mk2 3K SIDE ENTRY ",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,176.20373822875638,175.18277610450536,null,176.18188963929742,176.16004104983844,176.13819246037946,176.1163438709205,176.09449528146152,null,0,0,0,0,0,null,{"$f":"IF($R176=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R176))","v":0},{"$f":"IF($R176=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R176))","v":0},{"$f":"IF($R176=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R176))","v":0},{"$f":"IF($R176=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R176))","v":0},{"$f":"IF($R176=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R176))","v":0},{"$f":"IF($R176=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R176))","v":0},null,0,0,0,0,0,null,{"$f":"CO176-_xlfn.XLOOKUP($R176,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":921.68209012166699},{"$f":"_xlfn.XLOOKUP($R176,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1307.2468545455908},null,{"$f":"CN176*'I_Global Inputs'!$F$63","v":1043.7966288000725},{"$f":"CO176*'I_Global Inputs'!$F$63","v":1480.4452363873809},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D177,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0290- 28W B2001 Mk2 3K ",null,null,null,null,{"$f":"IF($R177=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R177))","v":0},{"$f":"IF($R177=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R177))","v":0},{"$f":"IF($R177=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R177))","v":0},{"$f":"IF($R177=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R177))","v":0},{"$f":"IF($R177=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R177))","v":0},{"$f":"IF($R177=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R177))","v":0},{"$f":"IF($R177=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R177))","v":0},{"$f":"_xlfn.XLOOKUP($D177,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"P"},{"$f":"_xlfn.XLOOKUP($D177,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($D177,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0290"},{"$f":"_xlfn.XLOOKUP($D177,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0290"},{"$f":"_xlfn.XLOOKUP($R177,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":139.10981174649018},{"$f":"_xlfn.XLOOKUP($R177,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":58.193429567467966},{"$f":"_xlfn.XLOOKUP($R177,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":197.30324131395818},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S177,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S177,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S177,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0290- 28W B2001 Mk2 3K ",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,194.65418520452926,197.30324131395818,null,194.71087500527102,194.76756480601281,194.82425460675461,194.88094440749637,194.93763420823814,null,0,0,0,0,0,null,{"$f":"IF($R177=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R177))","v":0},{"$f":"IF($R177=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R177))","v":0},{"$f":"IF($R177=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R177))","v":0},{"$f":"IF($R177=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R177))","v":0},{"$f":"IF($R177=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R177))","v":0},{"$f":"IF($R177=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R177))","v":0},null,0,0,0,0,0,null,{"$f":"CO177-_xlfn.XLOOKUP($R177,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1038.0636035448219},{"$f":"_xlfn.XLOOKUP($R177,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1472.3139302545173},null,{"$f":"CN177*'I_Global Inputs'!$F$63","v":1175.597639872886},{"$f":"CO177*'I_Global Inputs'!$F$63","v":1667.382206300857},null,0,0,0,0,0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($D178,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$N$6:$N$183)","v":"LED"},"LED0292-GE  Area Lighter Flood Light 500W",null,null,null,null,{"$f":"IF($R178=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!T$8:T$140,'I_Number of assets'!$E$8:$E$140,$R178))","v":0},{"$f":"IF($R178=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!U$8:U$140,'I_Number of assets'!$E$8:$E$140,$R178))","v":0},{"$f":"IF($R178=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!V$8:V$140,'I_Number of assets'!$E$8:$E$140,$R178))","v":0},{"$f":"IF($R178=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!W$8:W$140,'I_Number of assets'!$E$8:$E$140,$R178))","v":0},{"$f":"IF($R178=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!X$8:X$140,'I_Number of assets'!$E$8:$E$140,$R178))","v":0},{"$f":"IF($R178=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Y$8:Y$140,'I_Number of assets'!$E$8:$E$140,$R178))","v":0},{"$f":"IF($R178=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Z$8:Z$140,'I_Number of assets'!$E$8:$E$140,$R178))","v":0},{"$f":"_xlfn.XLOOKUP($D178,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!O$6:O$183)","v":"V"},{"$f":"_xlfn.XLOOKUP($D178,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!P$6:P$183)","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($D178,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183)","v":"LED0292"},{"$f":"_xlfn.XLOOKUP($D178,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$L$6:$L$183)","v":"LED0292"},{"$f":"_xlfn.XLOOKUP($R178,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!W$14:W$144,0)","v":194.95950165682692},{"$f":"_xlfn.XLOOKUP($R178,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!X$14:X$144,0)","v":81.55687859639032},{"$f":"_xlfn.XLOOKUP($R178,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!Y$14:Y$144,0)","v":276.51638025321722},0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP($S178,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!H$83:H$209,0)","v":0},{"$f":"_xlfn.XLOOKUP($S178,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!I$83:I$209,0)","v":1.0500000000000001E-2},{"$f":"_xlfn.XLOOKUP($S178,'I_OPEX Input'!$B$83:$B$209,'I_OPEX Input'!K$83:K$209,0)","v":1.09E-2},0,null,null,"LED0292-GE  Area Lighter Flood Light 500W",1,0.97860000000000003,0.95720000000000005,0.93580000000000008,0.9144000000000001,0.89300000000000013,null,290.97396441080957,276.51638025321722,null,290.66457210983714,290.35517980886459,290.04578750789216,289.73639520691967,289.42700290594723,null,0,0,0,0,0,null,{"$f":"IF($R178=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$134,'I_Number of assets'!$E$8:$E$134,$R178))","v":0},{"$f":"IF($R178=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$134,'I_Number of assets'!$E$8:$E$134,$R178))","v":0},{"$f":"IF($R178=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$134,'I_Number of assets'!$E$8:$E$134,$R178))","v":0},{"$f":"IF($R178=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$134,'I_Number of assets'!$E$8:$E$134,$R178))","v":0},{"$f":"IF($R178=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$134,'I_Number of assets'!$E$8:$E$134,$R178))","v":0},{"$f":"IF($R178=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$134,'I_Number of assets'!$E$8:$E$134,$R178))","v":0},null,0,0,0,0,0,null,{"$f":"CO178-_xlfn.XLOOKUP($R178,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!N$14:N$144,0)","v":1454.8245037093482},{"$f":"_xlfn.XLOOKUP($R178,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2063.4172853883338},null,{"$f":"CN178*'I_Global Inputs'!$F$63","v":1647.5755889615916},{"$f":"CO178*'I_Global Inputs'!$F$63","v":2336.8014084030087},null,0,0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y$9:Y$178)","v":2358627.193375078},3538665.8570096148,3052297.2573886509,2646271.633806169,2186034.103466663,1912869.1536531541,1520604.0880512623,null,{"$f":"SUM(AG$9:AG$178)","v":986678.10509096086},1480320.4729222723,1276859.2181730389,1107007.6222870967,914477.70674867521,800205.3555198306,636110.17646458419,null,{"$f":"SUM(AO$9:AO$178)","v":3345305.2984660403},5018986.3299318897,4329156.4755616914,3753279.2560932669,3100511.8102153381,2713074.5091729849,2156714.2645158451,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BU$9:BU$178)","v":4461092.2769207992},3852808.2227848931,3161921.0858839527,2751509.4780284707,2164037.1257981169]
[null,"Luminaire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Y$9:Y$178,$B$9:$B$178,$B181)","v":386829.48526819062},2112126.2052811999,1774247.309526193,1479810.8060183092,1136383.3523729085,933130.39544320339,635011.91314120719,null,{"$f":"SUMIFS(AG$9:AG$178,$B$9:$B$178,$B181)","v":161821.32750346631},883560.01651864836,742216.05612076551,619045.23363268236,475380.16008870397,390353.90288246627,265642.80820988375,null,{"$f":"SUMIFS(AO$9:AO$178,$B$9:$B$178,$B181)","v":548650.81277165702},2995686.2217998481,2516463.3656469584,2098856.0396509911,1611763.5124616122,1323484.2983256697,900654.72135109117]
[null,"Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1837972.81122412,791024.10391593294,747456.61050198437,732593.52649682609,721768.04779844207,716317.17357743625,709031.34387671109,null,768874.17209512903,330906.96407015104,312681.49292915012,306463.85938231024,301935.26629272592,299655.01689062564,296607.15554851992,null,2606846.983319249,1121931.0679860839,1060138.1034311345,1039057.3858791364,1023703.3140911675,1015972.1904680618,1005638.499425231]
[null,"Bracket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133824.89688276744,635515.54781248234,530593.33736047382,433867.30129103502,327882.7032953134,263421.58463251445,176560.83103334336,null,55982.605492365488,265853.49233347381,221961.66912312387,181498.52927210418,137162.28036724543,110196.43574673877,73860.212706180406,null,189807.50237513296,901369.04014595621,752555.00648359768,615365.83056313917,465044.98366255884,373618.0203792532,250421.04373952377]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y180-SUM(Y181:Y183)","v":0},{"$f":"Z180-SUM(Z181:Z183)","v":0},{"$f":"AA180-SUM(AA181:AA183)","v":0},{"$f":"AB180-SUM(AB181:AB183)","v":0},{"$f":"AC180-SUM(AC181:AC183)","v":0},{"$f":"AD180-SUM(AD181:AD183)","v":0},{"$f":"AE180-SUM(AE181:AE183)","v":0},null,{"$f":"AG180-SUM(AG181:AG183)","v":0},{"$f":"AH180-SUM(AH181:AH183)","v":0},{"$f":"AI180-SUM(AI181:AI183)","v":0},{"$f":"AJ180-SUM(AJ181:AJ183)","v":0},{"$f":"AK180-SUM(AK181:AK183)","v":0},{"$f":"AL180-SUM(AL181:AL183)","v":0},{"$f":"AM180-SUM(AM181:AM183)","v":0},null,{"$f":"AO180-SUM(AO181:AO183)","v":0},0,0,0,0,0,{"$f":"AU180-SUM(AU181:AU183)","v":0}]
[null,"Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total capex Jun 24 $",null,null,{"$f":"AQ180/(1+CPIFY25)^0.5","v":4263575.4304244732},3696421.9958634898,3053543.121021024,2671974.9871642259,2124042.8708326346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU180/(1+CPIFY25)^0.5","v":4393512.5773591017},3794443.2291909116,3114022.1266700164,2709827.7166292928,2131254.8003666555]
[null,"Cat P","P"]
[null,"Cat V","V",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ185+'O_OPEX Tariff Summary'!AX143","v":12535844.350916635},{"$f":"AR185+'O_OPEX Tariff Summary'!AY143","v":12037367.679553147},{"$f":"AS185+'O_OPEX Tariff Summary'!AZ143","v":11466787.550418951},{"$f":"AT185+'O_OPEX Tariff Summary'!BA143","v":11176888.873405071},{"$f":"AU185+'O_OPEX Tariff Summary'!BB143","v":10752845.400957691}]

{"sheet":"C_Council assets","index":8,"n_rows":12187,"n_cols":28,"rows_kept":2250,"cut":true,"hidden":true,"merged":[[5,21,5,27],[5,13,5,19]],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
[null,null,"Council costs"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Opex revenue (Real \"&'I_Global Inputs'!$F$58&\")\"","v":"Opex revenue (Real FY25)"},{"$f":"\"Opex rates (Real \"&'I_Global Inputs'!$F$58&\")\"","v":"Opex rates (Real FY25)"},{"$f":"\"Opex rates (Real \"&'I_Global Inputs'!$F$58&\")\"","v":"Opex rates (Real FY25)"},{"$f":"\"Opex rates (Real \"&'I_Global Inputs'!$F$58&\")\"","v":"Opex rates (Real FY25)"},{"$f":"\"Opex rates (Real \"&'I_Global Inputs'!$F$58&\")\"","v":"Opex rates (Real FY25)"},{"$f":"\"Opex rates (Real \"&'I_Global Inputs'!$F$58&\")\"","v":"Opex rates (Real FY25)"},{"$f":"\"Opex rates (Real \"&'I_Global Inputs'!$F$58&\")\"","v":"Opex rates (Real FY25)"},null,{"$f":"\"Capex revenue (Real \"&'I_Global Inputs'!$F$58&\")\"","v":"Capex revenue (Real FY25)"},{"$f":"\"Opex rates (Real \"&'I_Global Inputs'!$F$58&\")\"","v":"Opex rates (Real FY25)"},{"$f":"\"Opex rates (Real \"&'I_Global Inputs'!$F$58&\")\"","v":"Opex rates (Real FY25)"},{"$f":"\"Opex rates (Real \"&'I_Global Inputs'!$F$58&\")\"","v":"Opex rates (Real FY25)"},{"$f":"\"Opex rates (Real \"&'I_Global Inputs'!$F$58&\")\"","v":"Opex rates (Real FY25)"},{"$f":"\"Opex rates (Real \"&'I_Global Inputs'!$F$58&\")\"","v":"Opex rates (Real FY25)"},{"$f":"\"Opex rates (Real \"&'I_Global Inputs'!$F$58&\")\"","v":"Opex rates (Real FY25)"}]
[null,null,"Council","Item number","Asset name","Length","Asset list mapping","Capex mapping","Opex mapping",null,{"$f":"\"Opex rates (Real \"&'I_Global Inputs'!$F$58&\")\"","v":"Opex rates (Real FY25)"},{"$f":"\"Capex rates (Real \"&'I_Global Inputs'!$F$58&\")\"","v":"Capex rates (Real FY25)"},null,"FY23","FY24","FY25","FY26","FY27","FY28","FY29",null,{"$f":"N7","v":"FY23"},{"$f":"O7","v":"FY24"},"FY25","FY26","FY27","FY28","FY29"]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F8","v":"LED0001"},"42W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D8","v":"LED0001"},{"$f":"_xlfn.XLOOKUP($E8,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.80"},{"$f":"_xlfn.XLOOKUP($E8,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0001"},null,{"$f":"_xlfn.XLOOKUP($I8,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.732348394764998},null,{"$f":"$K8*'I_Number of assets'!L8","v":35919.267074973221},{"$f":"$K8*'I_Number of assets'!M8","v":33156.246530744509},{"$f":"$K8*'I_Number of assets'!N8","v":33156.246530744509},{"$f":"$K8*'I_Number of assets'!O8","v":33156.246530744509},{"$f":"$K8*'I_Number of assets'!P8","v":33156.246530744509},{"$f":"$K8*'I_Number of assets'!Q8","v":33156.246530744509},{"$f":"$K8*'I_Number of assets'!R8","v":33156.246530744509},null,{"$f":"$L8*'I_Number of assets'!T8","v":1513.1154745000556},{"$f":"$L8*'I_Number of assets'!U8","v":4165.2791617120747},{"$f":"$L8*'I_Number of assets'!V8","v":2975.1994012229111},{"$f":"$L8*'I_Number of assets'!W8","v":2975.1994012229111},{"$f":"$L8*'I_Number of assets'!X8","v":2975.1994012229111},{"$f":"$L8*'I_Number of assets'!Y8","v":2082.6395808560374},{"$f":"$L8*'I_Number of assets'!Z8","v":892.55982036687328}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F9","v":"LED0002"},"23W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D9","v":"LED0002"},{"$f":"_xlfn.XLOOKUP($E9,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.81"},{"$f":"_xlfn.XLOOKUP($E9,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0002"},null,{"$f":"_xlfn.XLOOKUP($I9,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":71.617714446381086},null,{"$f":"$K9*'I_Number of assets'!L9","v":91361.455626930881},{"$f":"$K9*'I_Number of assets'!M9","v":88743.857216608943},{"$f":"$K9*'I_Number of assets'!N9","v":88743.857216608943},{"$f":"$K9*'I_Number of assets'!O9","v":88743.857216608943},{"$f":"$K9*'I_Number of assets'!P9","v":88743.857216608943},{"$f":"$K9*'I_Number of assets'!Q9","v":88743.857216608943},{"$f":"$K9*'I_Number of assets'!R9","v":88743.857216608943},null,{"$f":"$L9*'I_Number of assets'!T9","v":4435.0038223501015},{"$f":"$L9*'I_Number of assets'!U9","v":4798.3868679075331},{"$f":"$L9*'I_Number of assets'!V9","v":4610.2148338719426},{"$f":"$L9*'I_Number of assets'!W9","v":3104.8385615872266},{"$f":"$L9*'I_Number of assets'!X9","v":2822.5805105338422},{"$f":"$L9*'I_Number of assets'!Y9","v":2163.9783914092791},{"$f":"$L9*'I_Number of assets'!Z9","v":940.86017017794745}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F10","v":"LED0003"},"17W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D10","v":"LED0003"},{"$f":"_xlfn.XLOOKUP($E10,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($E10,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0003"},null,{"$f":"_xlfn.XLOOKUP($I10,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":73.753462859471838},null,{"$f":"$K10*'I_Number of assets'!L10","v":924993.83824751386},{"$f":"$K10*'I_Number of assets'!M10","v":915904.95487834048},{"$f":"$K10*'I_Number of assets'!N10","v":915904.95487834048},{"$f":"$K10*'I_Number of assets'!O10","v":915904.95487834048},{"$f":"$K10*'I_Number of assets'!P10","v":915904.95487834048},{"$f":"$K10*'I_Number of assets'!Q10","v":915904.95487834048},{"$f":"$K10*'I_Number of assets'!R10","v":915904.95487834048},null,{"$f":"$L10*'I_Number of assets'!T10","v":78769.246719158458},{"$f":"$L10*'I_Number of assets'!U10","v":42555.748069915251},{"$f":"$L10*'I_Number of assets'!V10","v":39158.836915775668},{"$f":"$L10*'I_Number of assets'!W10","v":33119.883752860878},{"$f":"$L10*'I_Number of assets'!X10","v":19390.701171546756},{"$f":"$L10*'I_Number of assets'!Y10","v":13210.210043876134},{"$f":"$L10*'I_Number of assets'!Z10","v":5850.2358765737154}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F11","v":"LED0004"},"17W LED Gerard StreetLED Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D11","v":"LED0004"},{"$f":"_xlfn.XLOOKUP($E11,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.83"},{"$f":"_xlfn.XLOOKUP($E11,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0004"},null,{"$f":"_xlfn.XLOOKUP($I11,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.97850244915513},null,{"$f":"$K11*'I_Number of assets'!L11","v":2181.3320086016129},{"$f":"$K11*'I_Number of assets'!M11","v":2326.7541425083868},{"$f":"$K11*'I_Number of assets'!N11","v":2326.7541425083868},{"$f":"$K11*'I_Number of assets'!O11","v":2326.7541425083868},{"$f":"$K11*'I_Number of assets'!P11","v":2326.7541425083868},{"$f":"$K11*'I_Number of assets'!Q11","v":2326.7541425083868},{"$f":"$K11*'I_Number of assets'!R11","v":2326.7541425083868},null,{"$f":"$L11*'I_Number of assets'!T11","v":75.97850244915513},{"$f":"$L11*'I_Number of assets'!U11","v":987.72053183901664},{"$f":"$L11*'I_Number of assets'!V11","v":987.72053183901664},{"$f":"$L11*'I_Number of assets'!W11","v":987.72053183901664},{"$f":"$L11*'I_Number of assets'!X11","v":987.72053183901664},{"$f":"$L11*'I_Number of assets'!Y11","v":987.72053183901664},{"$f":"$L11*'I_Number of assets'!Z11","v":987.72053183901664}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F12","v":"LED0005"},"17W LED Gerard StreetLED Louvred",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D12","v":"LED0005"},{"$f":"_xlfn.XLOOKUP($E12,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.84"},{"$f":"_xlfn.XLOOKUP($E12,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0005"},null,{"$f":"_xlfn.XLOOKUP($I12,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.300493855615358},null,{"$f":"$K12*'I_Number of assets'!L12","v":0},{"$f":"$K12*'I_Number of assets'!M12","v":0},{"$f":"$K12*'I_Number of assets'!N12","v":0},{"$f":"$K12*'I_Number of assets'!O12","v":0},{"$f":"$K12*'I_Number of assets'!P12","v":0},{"$f":"$K12*'I_Number of assets'!Q12","v":0},{"$f":"$K12*'I_Number of assets'!R12","v":0},null,{"$f":"$L12*'I_Number of assets'!T12","v":0},{"$f":"$L12*'I_Number of assets'!U12","v":0},{"$f":"$L12*'I_Number of assets'!V12","v":0},{"$f":"$L12*'I_Number of assets'!W12","v":0},{"$f":"$L12*'I_Number of assets'!X12","v":0},{"$f":"$L12*'I_Number of assets'!Y12","v":0},{"$f":"$L12*'I_Number of assets'!Z12","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F13","v":"LED0006"},"25W LED GE Evolve ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D13","v":"LED0006"},{"$f":"_xlfn.XLOOKUP($E13,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.85"},{"$f":"_xlfn.XLOOKUP($E13,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0006"},null,{"$f":"_xlfn.XLOOKUP($I13,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H13,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":52.48466658639591},null,{"$f":"$K13*'I_Number of assets'!L13","v":170689.22967307619},{"$f":"$K13*'I_Number of assets'!M13","v":166617.4099236865},{"$f":"$K13*'I_Number of assets'!N13","v":166617.4099236865},{"$f":"$K13*'I_Number of assets'!O13","v":166617.4099236865},{"$f":"$K13*'I_Number of assets'!P13","v":166617.4099236865},{"$f":"$K13*'I_Number of assets'!Q13","v":166617.4099236865},{"$f":"$K13*'I_Number of assets'!R13","v":166617.4099236865},null,{"$f":"$L13*'I_Number of assets'!T13","v":6657.0452504014756},{"$f":"$L13*'I_Number of assets'!U13","v":9237.3013192056806},{"$f":"$L13*'I_Number of assets'!V13","v":8011.9450217600288},{"$f":"$L13*'I_Number of assets'!W13","v":5844.0069570484911},{"$f":"$L13*'I_Number of assets'!X13","v":4430.1343061496627},{"$f":"$L13*'I_Number of assets'!Y13","v":2922.0034785242456},{"$f":"$L13*'I_Number of assets'!Z13","v":848.32359053929713}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F14","v":"LED0007"},"35W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D14","v":"LED0007"},{"$f":"_xlfn.XLOOKUP($E14,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.86"},{"$f":"_xlfn.XLOOKUP($E14,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0007"},null,{"$f":"_xlfn.XLOOKUP($I14,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H14,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K14*'I_Number of assets'!L14","v":1781.4211403579836},{"$f":"$K14*'I_Number of assets'!M14","v":1745.06560688129},{"$f":"$K14*'I_Number of assets'!N14","v":1745.06560688129},{"$f":"$K14*'I_Number of assets'!O14","v":1745.06560688129},{"$f":"$K14*'I_Number of assets'!P14","v":1745.06560688129},{"$f":"$K14*'I_Number of assets'!Q14","v":1745.06560688129},{"$f":"$K14*'I_Number of assets'!R14","v":1745.06560688129},null,{"$f":"$L14*'I_Number of assets'!T14","v":0},{"$f":"$L14*'I_Number of assets'!U14","v":90.44125978209631},{"$f":"$L14*'I_Number of assets'!V14","v":90.44125978209631},{"$f":"$L14*'I_Number of assets'!W14","v":90.44125978209631},{"$f":"$L14*'I_Number of assets'!X14","v":90.44125978209631},{"$f":"$L14*'I_Number of assets'!Y14","v":90.44125978209631},{"$f":"$L14*'I_Number of assets'!Z14","v":90.44125978209631}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F15","v":"LED0008"},"29W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D15","v":"LED0008"},{"$f":"_xlfn.XLOOKUP($E15,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.87"},{"$f":"_xlfn.XLOOKUP($E15,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0008"},null,{"$f":"_xlfn.XLOOKUP($I15,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H15,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K15*'I_Number of assets'!L15","v":872.53280344064501},{"$f":"$K15*'I_Number of assets'!M15","v":799.82173648725802},{"$f":"$K15*'I_Number of assets'!N15","v":799.82173648725802},{"$f":"$K15*'I_Number of assets'!O15","v":799.82173648725802},{"$f":"$K15*'I_Number of assets'!P15","v":799.82173648725802},{"$f":"$K15*'I_Number of assets'!Q15","v":799.82173648725802},{"$f":"$K15*'I_Number of assets'!R15","v":799.82173648725802},null,{"$f":"$L15*'I_Number of assets'!T15","v":361.76503912838524},{"$f":"$L15*'I_Number of assets'!U15","v":1175.7363771672519},{"$f":"$L15*'I_Number of assets'!V15","v":1175.7363771672519},{"$f":"$L15*'I_Number of assets'!W15","v":1175.7363771672519},{"$f":"$L15*'I_Number of assets'!X15","v":1175.7363771672519},{"$f":"$L15*'I_Number of assets'!Y15","v":1175.7363771672519},{"$f":"$L15*'I_Number of assets'!Z15","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F16","v":"LED0009"},"42W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D16","v":"LED0009"},{"$f":"_xlfn.XLOOKUP($E16,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.88"},{"$f":"_xlfn.XLOOKUP($E16,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0009"},null,{"$f":"_xlfn.XLOOKUP($I16,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H16,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K16*'I_Number of assets'!L16","v":171.30844460198338},{"$f":"$K16*'I_Number of assets'!M16","v":214.13555575247923},{"$f":"$K16*'I_Number of assets'!N16","v":214.13555575247923},{"$f":"$K16*'I_Number of assets'!O16","v":214.13555575247923},{"$f":"$K16*'I_Number of assets'!P16","v":214.13555575247923},{"$f":"$K16*'I_Number of assets'!Q16","v":214.13555575247923},{"$f":"$K16*'I_Number of assets'!R16","v":214.13555575247923},null,{"$f":"$L16*'I_Number of assets'!T16","v":0},{"$f":"$L16*'I_Number of assets'!U16","v":263.22851034027769},{"$f":"$L16*'I_Number of assets'!V16","v":263.22851034027769},{"$f":"$L16*'I_Number of assets'!W16","v":263.22851034027769},{"$f":"$L16*'I_Number of assets'!X16","v":263.22851034027769},{"$f":"$L16*'I_Number of assets'!Y16","v":263.22851034027769},{"$f":"$L16*'I_Number of assets'!Z16","v":263.22851034027769}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F17","v":"LED0010"},"36W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D17","v":"LED0010"},{"$f":"_xlfn.XLOOKUP($E17,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.89"},{"$f":"_xlfn.XLOOKUP($E17,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0010"},null,{"$f":"_xlfn.XLOOKUP($I17,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H17,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K17*'I_Number of assets'!L17","v":2269.8368909762798},{"$f":"$K17*'I_Number of assets'!M17","v":2269.8368909762798},{"$f":"$K17*'I_Number of assets'!N17","v":2269.8368909762798},{"$f":"$K17*'I_Number of assets'!O17","v":2269.8368909762798},{"$f":"$K17*'I_Number of assets'!P17","v":2269.8368909762798},{"$f":"$K17*'I_Number of assets'!Q17","v":2269.8368909762798},{"$f":"$K17*'I_Number of assets'!R17","v":2269.8368909762798},null,{"$f":"$L17*'I_Number of assets'!T17","v":131.61425517013885},{"$f":"$L17*'I_Number of assets'!U17","v":0},{"$f":"$L17*'I_Number of assets'!V17","v":131.61425517013885},{"$f":"$L17*'I_Number of assets'!W17","v":131.61425517013885},{"$f":"$L17*'I_Number of assets'!X17","v":131.61425517013885},{"$f":"$L17*'I_Number of assets'!Y17","v":131.61425517013885},{"$f":"$L17*'I_Number of assets'!Z17","v":131.61425517013885}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F18","v":"LED0011"},"105W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D18","v":"LED0011"},{"$f":"_xlfn.XLOOKUP($E18,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.90"},{"$f":"_xlfn.XLOOKUP($E18,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0011"},null,{"$f":"_xlfn.XLOOKUP($I18,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H18,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":212.13999092168393},null,{"$f":"$K18*'I_Number of assets'!L18","v":128.48133345148753},{"$f":"$K18*'I_Number of assets'!M18","v":471.09822265545432},{"$f":"$K18*'I_Number of assets'!N18","v":471.09822265545432},{"$f":"$K18*'I_Number of assets'!O18","v":471.09822265545432},{"$f":"$K18*'I_Number of assets'!P18","v":471.09822265545432},{"$f":"$K18*'I_Number of assets'!Q18","v":471.09822265545432},{"$f":"$K18*'I_Number of assets'!R18","v":471.09822265545432},null,{"$f":"$L18*'I_Number of assets'!T18","v":0},{"$f":"$L18*'I_Number of assets'!U18","v":212.13999092168393},{"$f":"$L18*'I_Number of assets'!V18","v":212.13999092168393},{"$f":"$L18*'I_Number of assets'!W18","v":212.13999092168393},{"$f":"$L18*'I_Number of assets'!X18","v":212.13999092168393},{"$f":"$L18*'I_Number of assets'!Y18","v":212.13999092168393},{"$f":"$L18*'I_Number of assets'!Z18","v":212.13999092168393}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F19","v":"LED0012"},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D19","v":"LED0012"},{"$f":"_xlfn.XLOOKUP($E19,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E19,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I19,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H19,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K19*'I_Number of assets'!L19","v":3854.4400035446261},{"$f":"$K19*'I_Number of assets'!M19","v":3468.9960031901633},{"$f":"$K19*'I_Number of assets'!N19","v":3468.9960031901633},{"$f":"$K19*'I_Number of assets'!O19","v":3468.9960031901633},{"$f":"$K19*'I_Number of assets'!P19","v":3468.9960031901633},{"$f":"$K19*'I_Number of assets'!Q19","v":3468.9960031901633},{"$f":"$K19*'I_Number of assets'!R19","v":3468.9960031901633},null,{"$f":"$L19*'I_Number of assets'!T19","v":237.93406356383744},{"$f":"$L19*'I_Number of assets'!U19","v":0},{"$f":"$L19*'I_Number of assets'!V19","v":0},{"$f":"$L19*'I_Number of assets'!W19","v":0},{"$f":"$L19*'I_Number of assets'!X19","v":0},{"$f":"$L19*'I_Number of assets'!Y19","v":0},{"$f":"$L19*'I_Number of assets'!Z19","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F20","v":"LED0013"},"198W LED Aldridge Forward Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D20","v":"LED0013"},{"$f":"_xlfn.XLOOKUP($E20,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.92"},{"$f":"_xlfn.XLOOKUP($E20,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0013"},null,{"$f":"_xlfn.XLOOKUP($I20,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H20,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":235.21457073200233},null,{"$f":"$K20*'I_Number of assets'!L20","v":3083.5520028357009},{"$f":"$K20*'I_Number of assets'!M20","v":3083.5520028357009},{"$f":"$K20*'I_Number of assets'!N20","v":3083.5520028357009},{"$f":"$K20*'I_Number of assets'!O20","v":3083.5520028357009},{"$f":"$K20*'I_Number of assets'!P20","v":3083.5520028357009},{"$f":"$K20*'I_Number of assets'!Q20","v":3083.5520028357009},{"$f":"$K20*'I_Number of assets'!R20","v":3083.5520028357009},null,{"$f":"$L20*'I_Number of assets'!T20","v":5174.720556104051},{"$f":"$L20*'I_Number of assets'!U20","v":7526.8662634240745},{"$f":"$L20*'I_Number of assets'!V20","v":7526.8662634240745},{"$f":"$L20*'I_Number of assets'!W20","v":7526.8662634240745},{"$f":"$L20*'I_Number of assets'!X20","v":7526.8662634240745},{"$f":"$L20*'I_Number of assets'!Y20","v":7526.8662634240745},{"$f":"$L20*'I_Number of assets'!Z20","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F21","v":"LED0014"},"298W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D21","v":"LED0014"},{"$f":"_xlfn.XLOOKUP($E21,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.93"},{"$f":"_xlfn.XLOOKUP($E21,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0014"},null,{"$f":"_xlfn.XLOOKUP($I21,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H21,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":267.60125809294755},null,{"$f":"$K21*'I_Number of assets'!L21","v":471.09822265545432},{"$f":"$K21*'I_Number of assets'!M21","v":471.09822265545432},{"$f":"$K21*'I_Number of assets'!N21","v":471.09822265545432},{"$f":"$K21*'I_Number of assets'!O21","v":471.09822265545432},{"$f":"$K21*'I_Number of assets'!P21","v":471.09822265545432},{"$f":"$K21*'I_Number of assets'!Q21","v":471.09822265545432},{"$f":"$K21*'I_Number of assets'!R21","v":471.09822265545432},null,{"$f":"$L21*'I_Number of assets'!T21","v":0},{"$f":"$L21*'I_Number of assets'!U21","v":0},{"$f":"$L21*'I_Number of assets'!V21","v":0},{"$f":"$L21*'I_Number of assets'!W21","v":0},{"$f":"$L21*'I_Number of assets'!X21","v":0},{"$f":"$L21*'I_Number of assets'!Y21","v":0},{"$f":"$L21*'I_Number of assets'!Z21","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F22","v":"LED0015"},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D22","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E22,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E22,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I22,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H22,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K22*'I_Number of assets'!L22","v":0},{"$f":"$K22*'I_Number of assets'!M22","v":0},{"$f":"$K22*'I_Number of assets'!N22","v":0},{"$f":"$K22*'I_Number of assets'!O22","v":0},{"$f":"$K22*'I_Number of assets'!P22","v":0},{"$f":"$K22*'I_Number of assets'!Q22","v":0},{"$f":"$K22*'I_Number of assets'!R22","v":0},null,{"$f":"$L22*'I_Number of assets'!T22","v":0},{"$f":"$L22*'I_Number of assets'!U22","v":0},{"$f":"$L22*'I_Number of assets'!V22","v":0},{"$f":"$L22*'I_Number of assets'!W22","v":0},{"$f":"$L22*'I_Number of assets'!X22","v":0},{"$f":"$L22*'I_Number of assets'!Y22","v":0},{"$f":"$L22*'I_Number of assets'!Z22","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F23","v":"LED0016"},"200W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D23","v":"LED0016"},{"$f":"_xlfn.XLOOKUP($E23,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0016"},{"$f":"_xlfn.XLOOKUP($E23,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0016"},null,{"$f":"_xlfn.XLOOKUP($I23,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H23,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K23*'I_Number of assets'!L23","v":0},{"$f":"$K23*'I_Number of assets'!M23","v":0},{"$f":"$K23*'I_Number of assets'!N23","v":0},{"$f":"$K23*'I_Number of assets'!O23","v":0},{"$f":"$K23*'I_Number of assets'!P23","v":0},{"$f":"$K23*'I_Number of assets'!Q23","v":0},{"$f":"$K23*'I_Number of assets'!R23","v":0},null,{"$f":"$L23*'I_Number of assets'!T23","v":0},{"$f":"$L23*'I_Number of assets'!U23","v":0},{"$f":"$L23*'I_Number of assets'!V23","v":0},{"$f":"$L23*'I_Number of assets'!W23","v":0},{"$f":"$L23*'I_Number of assets'!X23","v":0},{"$f":"$L23*'I_Number of assets'!Y23","v":0},{"$f":"$L23*'I_Number of assets'!Z23","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F24","v":"LED0017"},"300W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D24","v":"LED0017"},{"$f":"_xlfn.XLOOKUP($E24,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0017"},{"$f":"_xlfn.XLOOKUP($E24,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0017"},null,{"$f":"_xlfn.XLOOKUP($I24,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H24,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":266.32847895913665},null,{"$f":"$K24*'I_Number of assets'!L24","v":0},{"$f":"$K24*'I_Number of assets'!M24","v":0},{"$f":"$K24*'I_Number of assets'!N24","v":0},{"$f":"$K24*'I_Number of assets'!O24","v":0},{"$f":"$K24*'I_Number of assets'!P24","v":0},{"$f":"$K24*'I_Number of assets'!Q24","v":0},{"$f":"$K24*'I_Number of assets'!R24","v":0},null,{"$f":"$L24*'I_Number of assets'!T24","v":0},{"$f":"$L24*'I_Number of assets'!U24","v":0},{"$f":"$L24*'I_Number of assets'!V24","v":0},{"$f":"$L24*'I_Number of assets'!W24","v":0},{"$f":"$L24*'I_Number of assets'!X24","v":0},{"$f":"$L24*'I_Number of assets'!Y24","v":0},{"$f":"$L24*'I_Number of assets'!Z24","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F25","v":"FLU0060"},"Tubular Flourescent <40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D25","v":"FLU0060"},{"$f":"_xlfn.XLOOKUP($E25,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E25,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0060"},null,{"$f":"_xlfn.XLOOKUP($I25,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.773998993012341},{"$f":"_xlfn.XLOOKUP($H25,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K25*'I_Number of assets'!L25","v":11132.35474620986},{"$f":"$K25*'I_Number of assets'!M25","v":9092.4838328400492},{"$f":"$K25*'I_Number of assets'!N25","v":6587.3913067104331},{"$f":"$K25*'I_Number of assets'!O25","v":4082.2987805808193},{"$f":"$K25*'I_Number of assets'!P25","v":1577.206254451205},{"$f":"$K25*'I_Number of assets'!Q25","v":0},{"$f":"$K25*'I_Number of assets'!R25","v":0},null,{"$f":"$L25*'I_Number of assets'!T25","v":0},{"$f":"$L25*'I_Number of assets'!U25","v":0},{"$f":"$L25*'I_Number of assets'!V25","v":0},{"$f":"$L25*'I_Number of assets'!W25","v":0},{"$f":"$L25*'I_Number of assets'!X25","v":0},{"$f":"$L25*'I_Number of assets'!Y25","v":0},{"$f":"$L25*'I_Number of assets'!Z25","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F26","v":"FLU0130"},"Tubular Flourescent >40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D26","v":"FLU0130"},{"$f":"_xlfn.XLOOKUP($E26,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E26,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0130"},null,{"$f":"_xlfn.XLOOKUP($I26,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":59.239465114988157},{"$f":"_xlfn.XLOOKUP($H26,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K26*'I_Number of assets'!L26","v":13577.732693005024},{"$f":"$K26*'I_Number of assets'!M26","v":16231.613441506755},{"$f":"$K26*'I_Number of assets'!N26","v":11759.601803445603},{"$f":"$K26*'I_Number of assets'!O26","v":7287.590165384453},{"$f":"$K26*'I_Number of assets'!P26","v":2815.5785273233009},{"$f":"$K26*'I_Number of assets'!Q26","v":0},{"$f":"$K26*'I_Number of assets'!R26","v":0},null,{"$f":"$L26*'I_Number of assets'!T26","v":191.48482753882743},{"$f":"$L26*'I_Number of assets'!U26","v":168.20307304069522},{"$f":"$L26*'I_Number of assets'!V26","v":121.86103175771771},{"$f":"$L26*'I_Number of assets'!W26","v":75.518990474740178},{"$f":"$L26*'I_Number of assets'!X26","v":26.745536759115762},{"$f":"$L26*'I_Number of assets'!Y26","v":0},{"$f":"$L26*'I_Number of assets'!Z26","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F27","v":"HPS0010"},"50W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D27","v":"HPS0010"},{"$f":"_xlfn.XLOOKUP($E27,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E27,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010"},null,{"$f":"_xlfn.XLOOKUP($I27,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":101.5131802355034},{"$f":"_xlfn.XLOOKUP($H27,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K27*'I_Number of assets'!L27","v":3599.2997482667729},{"$f":"$K27*'I_Number of assets'!M27","v":1116.6449825905374},{"$f":"$K27*'I_Number of assets'!N27","v":808.99538412499362},{"$f":"$K27*'I_Number of assets'!O27","v":501.34578565944992},{"$f":"$K27*'I_Number of assets'!P27","v":193.6961871939063},{"$f":"$K27*'I_Number of assets'!Q27","v":0},{"$f":"$K27*'I_Number of assets'!R27","v":0},null,{"$f":"$L27*'I_Number of assets'!T27","v":0},{"$f":"$L27*'I_Number of assets'!U27","v":0},{"$f":"$L27*'I_Number of assets'!V27","v":0},{"$f":"$L27*'I_Number of assets'!W27","v":0},{"$f":"$L27*'I_Number of assets'!X27","v":0},{"$f":"$L27*'I_Number of assets'!Y27","v":0},{"$f":"$L27*'I_Number of assets'!Z27","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F28","v":"HPS0010-TA"},"50W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D28","v":"HPS0010-TA"},{"$f":"_xlfn.XLOOKUP($E28,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.30"},{"$f":"_xlfn.XLOOKUP($E28,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010-TA"},null,{"$f":"_xlfn.XLOOKUP($I28,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":72.639195900117642},{"$f":"_xlfn.XLOOKUP($H28,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":27.759223310679388},null,{"$f":"$K28*'I_Number of assets'!L28","v":0},{"$f":"$K28*'I_Number of assets'!M28","v":0},{"$f":"$K28*'I_Number of assets'!N28","v":0},{"$f":"$K28*'I_Number of assets'!O28","v":0},{"$f":"$K28*'I_Number of assets'!P28","v":0},{"$f":"$K28*'I_Number of assets'!Q28","v":0},{"$f":"$K28*'I_Number of assets'!R28","v":0},null,{"$f":"$L28*'I_Number of assets'!T28","v":0},{"$f":"$L28*'I_Number of assets'!U28","v":0},{"$f":"$L28*'I_Number of assets'!V28","v":0},{"$f":"$L28*'I_Number of assets'!W28","v":0},{"$f":"$L28*'I_Number of assets'!X28","v":0},{"$f":"$L28*'I_Number of assets'!Y28","v":0},{"$f":"$L28*'I_Number of assets'!Z28","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F29","v":"HPS0020"},"70W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D29","v":"HPS0020"},{"$f":"_xlfn.XLOOKUP($E29,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.3"},{"$f":"_xlfn.XLOOKUP($E29,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020"},null,{"$f":"_xlfn.XLOOKUP($I29,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":96.320611327572863},{"$f":"_xlfn.XLOOKUP($H29,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":28.622312787243384},null,{"$f":"$K29*'I_Number of assets'!L29","v":274129.94673859398},{"$f":"$K29*'I_Number of assets'!M29","v":56540.198849285269},{"$f":"$K29*'I_Number of assets'!N29","v":40962.66996200147},{"$f":"$K29*'I_Number of assets'!O29","v":25385.141074717674},{"$f":"$K29*'I_Number of assets'!P29","v":9807.6121874338787},{"$f":"$K29*'I_Number of assets'!Q29","v":0},{"$f":"$K29*'I_Number of assets'!R29","v":0},null,{"$f":"$L29*'I_Number of assets'!T29","v":9063.1932371217426},{"$f":"$L29*'I_Number of assets'!U29","v":2261.1627101922272},{"$f":"$L29*'I_Number of assets'!V29","v":1566.9588238238323},{"$f":"$L29*'I_Number of assets'!W29","v":933.89635544104931},{"$f":"$L29*'I_Number of assets'!X29","v":337.47699686553949},{"$f":"$L29*'I_Number of assets'!Y29","v":0},{"$f":"$L29*'I_Number of assets'!Z29","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F30","v":"HPS0090"},"120W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D30","v":"HPS0090"},{"$f":"_xlfn.XLOOKUP($E30,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E30,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090"},null,{"$f":"_xlfn.XLOOKUP($I30,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":102.88437460689788},{"$f":"_xlfn.XLOOKUP($H30,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K30*'I_Number of assets'!L30","v":289683.73195338668},{"$f":"$K30*'I_Number of assets'!M30","v":38581.640477586705},{"$f":"$K30*'I_Number of assets'!N30","v":27951.918062558405},{"$f":"$K30*'I_Number of assets'!O30","v":17322.195647530109},{"$f":"$K30*'I_Number of assets'!P30","v":6692.473232501814},{"$f":"$K30*'I_Number of assets'!Q30","v":0},{"$f":"$K30*'I_Number of assets'!R30","v":0},null,{"$f":"$L30*'I_Number of assets'!T30","v":0},{"$f":"$L30*'I_Number of assets'!U30","v":0},{"$f":"$L30*'I_Number of assets'!V30","v":0},{"$f":"$L30*'I_Number of assets'!W30","v":0},{"$f":"$L30*'I_Number of assets'!X30","v":0},{"$f":"$L30*'I_Number of assets'!Y30","v":0},{"$f":"$L30*'I_Number of assets'!Z30","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F31","v":"HPS0110"},"220W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D31","v":"HPS0110"},{"$f":"_xlfn.XLOOKUP($E31,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E31,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110"},null,{"$f":"_xlfn.XLOOKUP($I31,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.481765690617152},{"$f":"_xlfn.XLOOKUP($H31,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K31*'I_Number of assets'!L31","v":516440.68895155989},{"$f":"$K31*'I_Number of assets'!M31","v":131214.51033509732},{"$f":"$K31*'I_Number of assets'!N31","v":95063.278702108204},{"$f":"$K31*'I_Number of assets'!O31","v":58912.047069119064},{"$f":"$K31*'I_Number of assets'!P31","v":22760.815436129949},{"$f":"$K31*'I_Number of assets'!Q31","v":0},{"$f":"$K31*'I_Number of assets'!R31","v":0},null,{"$f":"$L31*'I_Number of assets'!T31","v":0},{"$f":"$L31*'I_Number of assets'!U31","v":0},{"$f":"$L31*'I_Number of assets'!V31","v":0},{"$f":"$L31*'I_Number of assets'!W31","v":0},{"$f":"$L31*'I_Number of assets'!X31","v":0},{"$f":"$L31*'I_Number of assets'!Y31","v":0},{"$f":"$L31*'I_Number of assets'!Z31","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F32","v":"HPS0120"},"2x250W High Presure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D32","v":"HPS0120"},{"$f":"_xlfn.XLOOKUP($E32,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E32,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0120"},null,{"$f":"_xlfn.XLOOKUP($I32,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":110.12598308187685},{"$f":"_xlfn.XLOOKUP($H32,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K32*'I_Number of assets'!L32","v":69.726417767459395},{"$f":"$K32*'I_Number of assets'!M32","v":0},{"$f":"$K32*'I_Number of assets'!N32","v":21.246939390158435},{"$f":"$K32*'I_Number of assets'!O32","v":13.167026327274938},{"$f":"$K32*'I_Number of assets'!P32","v":5.0871132643914461},{"$f":"$K32*'I_Number of assets'!Q32","v":0},{"$f":"$K32*'I_Number of assets'!R32","v":0},null,{"$f":"$L32*'I_Number of assets'!T32","v":0},{"$f":"$L32*'I_Number of assets'!U32","v":0},{"$f":"$L32*'I_Number of assets'!V32","v":0},{"$f":"$L32*'I_Number of assets'!W32","v":0},{"$f":"$L32*'I_Number of assets'!X32","v":0},{"$f":"$L32*'I_Number of assets'!Y32","v":0},{"$f":"$L32*'I_Number of assets'!Z32","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F33","v":"HPS0170"},"360W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D33","v":"HPS0170"},{"$f":"_xlfn.XLOOKUP($E33,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.21"},{"$f":"_xlfn.XLOOKUP($E33,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170"},null,{"$f":"_xlfn.XLOOKUP($I33,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.339548706808898},{"$f":"_xlfn.XLOOKUP($H33,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.552872355288315},null,{"$f":"$K33*'I_Number of assets'!L33","v":72404.022653428765},{"$f":"$K33*'I_Number of assets'!M33","v":94556.219967144265},{"$f":"$K33*'I_Number of assets'!N33","v":68504.803842187161},{"$f":"$K33*'I_Number of assets'!O33","v":42453.387717230071},{"$f":"$K33*'I_Number of assets'!P33","v":16401.971592272985},{"$f":"$K33*'I_Number of assets'!Q33","v":0},{"$f":"$K33*'I_Number of assets'!R33","v":0},null,{"$f":"$L33*'I_Number of assets'!T33","v":4838.6530444464343},{"$f":"$L33*'I_Number of assets'!U33","v":6189.4171290418135},{"$f":"$L33*'I_Number of assets'!V33","v":4139.2205835425848},{"$f":"$L33*'I_Number of assets'!W33","v":2244.4914169734452},{"$f":"$L33*'I_Number of assets'!X33","v":846.51804183886395},{"$f":"$L33*'I_Number of assets'!Y33","v":0},{"$f":"$L33*'I_Number of assets'!Z33","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F34","v":"HPS0180"},"2x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D34","v":"HPS0180"},{"$f":"_xlfn.XLOOKUP($E34,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E34,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0180"},null,{"$f":"_xlfn.XLOOKUP($I34,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":142.18887681427393},{"$f":"_xlfn.XLOOKUP($H34,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K34*'I_Number of assets'!L34","v":360.10833226403071},{"$f":"$K34*'I_Number of assets'!M34","v":0},{"$f":"$K34*'I_Number of assets'!N34","v":109.73172227235274},{"$f":"$K34*'I_Number of assets'!O34","v":68.002287273739725},{"$f":"$K34*'I_Number of assets'!P34","v":26.272852275126738},{"$f":"$K34*'I_Number of assets'!Q34","v":0},{"$f":"$K34*'I_Number of assets'!R34","v":0},null,{"$f":"$L34*'I_Number of assets'!T34","v":0},{"$f":"$L34*'I_Number of assets'!U34","v":0},{"$f":"$L34*'I_Number of assets'!V34","v":0},{"$f":"$L34*'I_Number of assets'!W34","v":0},{"$f":"$L34*'I_Number of assets'!X34","v":0},{"$f":"$L34*'I_Number of assets'!Y34","v":0},{"$f":"$L34*'I_Number of assets'!Z34","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F35","v":"HPS0190"},"3x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D35","v":"HPS0190"},{"$f":"_xlfn.XLOOKUP($E35,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E35,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0190"},null,{"$f":"_xlfn.XLOOKUP($I35,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":163.22944398502142},{"$f":"_xlfn.XLOOKUP($H35,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K35*'I_Number of assets'!L35","v":3307.1663081836964},{"$f":"$K35*'I_Number of assets'!M35","v":3101.359435715407},{"$f":"$K35*'I_Number of assets'!N35","v":2246.8962894416009},{"$f":"$K35*'I_Number of assets'!O35","v":1392.4331431677942},{"$f":"$K35*'I_Number of assets'!P35","v":537.9699968939882},{"$f":"$K35*'I_Number of assets'!Q35","v":0},{"$f":"$K35*'I_Number of assets'!R35","v":0},null,{"$f":"$L35*'I_Number of assets'!T35","v":0},{"$f":"$L35*'I_Number of assets'!U35","v":0},{"$f":"$L35*'I_Number of assets'!V35","v":0},{"$f":"$L35*'I_Number of assets'!W35","v":0},{"$f":"$L35*'I_Number of assets'!X35","v":0},{"$f":"$L35*'I_Number of assets'!Y35","v":0},{"$f":"$L35*'I_Number of assets'!Z35","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F36","v":"HPS0170-TA"},"400W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D36","v":"HPS0170-TA"},{"$f":"_xlfn.XLOOKUP($E36,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.24"},{"$f":"_xlfn.XLOOKUP($E36,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170-TA"},null,{"$f":"_xlfn.XLOOKUP($I36,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":99.981551698063811},{"$f":"_xlfn.XLOOKUP($H36,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.925679042613325},null,{"$f":"$K36*'I_Number of assets'!L36","v":0},{"$f":"$K36*'I_Number of assets'!M36","v":0},{"$f":"$K36*'I_Number of assets'!N36","v":0},{"$f":"$K36*'I_Number of assets'!O36","v":0},{"$f":"$K36*'I_Number of assets'!P36","v":0},{"$f":"$K36*'I_Number of assets'!Q36","v":0},{"$f":"$K36*'I_Number of assets'!R36","v":0},null,{"$f":"$L36*'I_Number of assets'!T36","v":0},{"$f":"$L36*'I_Number of assets'!U36","v":0},{"$f":"$L36*'I_Number of assets'!V36","v":0},{"$f":"$L36*'I_Number of assets'!W36","v":0},{"$f":"$L36*'I_Number of assets'!X36","v":0},{"$f":"$L36*'I_Number of assets'!Y36","v":0},{"$f":"$L36*'I_Number of assets'!Z36","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F37","v":"HPS0020-TA"},"70W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D37","v":"HPS0020-TA"},{"$f":"_xlfn.XLOOKUP($E37,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.61"},{"$f":"_xlfn.XLOOKUP($E37,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020-TA"},null,{"$f":"_xlfn.XLOOKUP($I37,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":66.715163449702942},{"$f":"_xlfn.XLOOKUP($H37,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":30.141000214973904},null,{"$f":"$K37*'I_Number of assets'!L37","v":0},{"$f":"$K37*'I_Number of assets'!M37","v":0},{"$f":"$K37*'I_Number of assets'!N37","v":0},{"$f":"$K37*'I_Number of assets'!O37","v":0},{"$f":"$K37*'I_Number of assets'!P37","v":0},{"$f":"$K37*'I_Number of assets'!Q37","v":0},{"$f":"$K37*'I_Number of assets'!R37","v":0},null,{"$f":"$L37*'I_Number of assets'!T37","v":0},{"$f":"$L37*'I_Number of assets'!U37","v":0},{"$f":"$L37*'I_Number of assets'!V37","v":0},{"$f":"$L37*'I_Number of assets'!W37","v":0},{"$f":"$L37*'I_Number of assets'!X37","v":0},{"$f":"$L37*'I_Number of assets'!Y37","v":0},{"$f":"$L37*'I_Number of assets'!Z37","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F38","v":"HPS0090-TA"},"150W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D38","v":"HPS0090-TA"},{"$f":"_xlfn.XLOOKUP($E38,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.41"},{"$f":"_xlfn.XLOOKUP($E38,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090-TA"},null,{"$f":"_xlfn.XLOOKUP($I38,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":94.12637220569647},{"$f":"_xlfn.XLOOKUP($H38,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.380000291795966},null,{"$f":"$K38*'I_Number of assets'!L38","v":0},{"$f":"$K38*'I_Number of assets'!M38","v":0},{"$f":"$K38*'I_Number of assets'!N38","v":0},{"$f":"$K38*'I_Number of assets'!O38","v":0},{"$f":"$K38*'I_Number of assets'!P38","v":0},{"$f":"$K38*'I_Number of assets'!Q38","v":0},{"$f":"$K38*'I_Number of assets'!R38","v":0},null,{"$f":"$L38*'I_Number of assets'!T38","v":0},{"$f":"$L38*'I_Number of assets'!U38","v":0},{"$f":"$L38*'I_Number of assets'!V38","v":0},{"$f":"$L38*'I_Number of assets'!W38","v":0},{"$f":"$L38*'I_Number of assets'!X38","v":0},{"$f":"$L38*'I_Number of assets'!Y38","v":0},{"$f":"$L38*'I_Number of assets'!Z38","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F39","v":"HPS0110-TA"},"250W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D39","v":"HPS0110-TA"},{"$f":"_xlfn.XLOOKUP($E39,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($E39,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110-TA"},null,{"$f":"_xlfn.XLOOKUP($I39,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},{"$f":"_xlfn.XLOOKUP($H39,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":63.71886955536683},null,{"$f":"$K39*'I_Number of assets'!L39","v":0},{"$f":"$K39*'I_Number of assets'!M39","v":0},{"$f":"$K39*'I_Number of assets'!N39","v":0},{"$f":"$K39*'I_Number of assets'!O39","v":0},{"$f":"$K39*'I_Number of assets'!P39","v":0},{"$f":"$K39*'I_Number of assets'!Q39","v":0},{"$f":"$K39*'I_Number of assets'!R39","v":0},null,{"$f":"$L39*'I_Number of assets'!T39","v":0},{"$f":"$L39*'I_Number of assets'!U39","v":0},{"$f":"$L39*'I_Number of assets'!V39","v":0},{"$f":"$L39*'I_Number of assets'!W39","v":0},{"$f":"$L39*'I_Number of assets'!X39","v":0},{"$f":"$L39*'I_Number of assets'!Y39","v":0},{"$f":"$L39*'I_Number of assets'!Z39","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F40","v":"MVA0010"},"50W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D40","v":"MVA0010"},{"$f":"_xlfn.XLOOKUP($E40,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E40,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0010"},null,{"$f":"_xlfn.XLOOKUP($I40,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.290132282450529},{"$f":"_xlfn.XLOOKUP($H40,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K40*'I_Number of assets'!L40","v":3506.1349420051051},{"$f":"$K40*'I_Number of assets'!M40","v":1845.8644976033179},{"$f":"$K40*'I_Number of assets'!N40","v":1337.3058416623553},{"$f":"$K40*'I_Number of assets'!O40","v":828.74718572139261},{"$f":"$K40*'I_Number of assets'!P40","v":320.18852978043003},{"$f":"$K40*'I_Number of assets'!Q40","v":0},{"$f":"$K40*'I_Number of assets'!R40","v":0},null,{"$f":"$L40*'I_Number of assets'!T40","v":105.46404597804427},{"$f":"$L40*'I_Number of assets'!U40","v":21.025384130086902},{"$f":"$L40*'I_Number of assets'!V40","v":15.232628969714716},{"$f":"$L40*'I_Number of assets'!W40","v":9.4398738093425276},{"$f":"$L40*'I_Number of assets'!X40","v":3.6471186489703316},{"$f":"$L40*'I_Number of assets'!Y40","v":0},{"$f":"$L40*'I_Number of assets'!Z40","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F41","v":"MVA0020"},"80W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D41","v":"MVA0020"},{"$f":"_xlfn.XLOOKUP($E41,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E41,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0020"},null,{"$f":"_xlfn.XLOOKUP($I41,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":53.665677678985588},{"$f":"_xlfn.XLOOKUP($H41,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K41*'I_Number of assets'!L41","v":123715.7100847353},{"$f":"$K41*'I_Number of assets'!M41","v":18782.987187644954},{"$f":"$K41*'I_Number of assets'!N41","v":13608.040309849894},{"$f":"$K41*'I_Number of assets'!O41","v":8433.0934320548331},{"$f":"$K41*'I_Number of assets'!P41","v":3258.1465542597712},{"$f":"$K41*'I_Number of assets'!Q41","v":0},{"$f":"$K41*'I_Number of assets'!R41","v":0},null,{"$f":"$L41*'I_Number of assets'!T41","v":2695.0526079525584},{"$f":"$L41*'I_Number of assets'!U41","v":525.6346032521725},{"$f":"$L41*'I_Number of assets'!V41","v":321.1202863885805},{"$f":"$L41*'I_Number of assets'!W41","v":184.97050031819808},{"$f":"$L41*'I_Number of assets'!X41","v":66.535272650134402},{"$f":"$L41*'I_Number of assets'!Y41","v":0},{"$f":"$L41*'I_Number of assets'!Z41","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F42","v":"MVA0080"},"125W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D42","v":"MVA0080"},{"$f":"_xlfn.XLOOKUP($E42,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E42,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0080"},null,{"$f":"_xlfn.XLOOKUP($I42,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":73.06541688476679},{"$f":"_xlfn.XLOOKUP($H42,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K42*'I_Number of assets'!L42","v":2220.5505249120743},{"$f":"$K42*'I_Number of assets'!M42","v":1753.570005234403},{"$f":"$K42*'I_Number of assets'!N42","v":1270.4396312994229},{"$f":"$K42*'I_Number of assets'!O42","v":787.30925736444317},{"$f":"$K42*'I_Number of assets'!P42","v":304.17888342946333},{"$f":"$K42*'I_Number of assets'!Q42","v":0},{"$f":"$K42*'I_Number of assets'!R42","v":0},null,{"$f":"$L42*'I_Number of assets'!T42","v":0},{"$f":"$L42*'I_Number of assets'!U42","v":0},{"$f":"$L42*'I_Number of assets'!V42","v":0},{"$f":"$L42*'I_Number of assets'!W42","v":0},{"$f":"$L42*'I_Number of assets'!X42","v":0},{"$f":"$L42*'I_Number of assets'!Y42","v":0},{"$f":"$L42*'I_Number of assets'!Z42","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F43","v":"MVA0190"},"250W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D43","v":"MVA0190"},{"$f":"_xlfn.XLOOKUP($E43,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E43,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0190"},null,{"$f":"_xlfn.XLOOKUP($I43,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":89.169867463501589},{"$f":"_xlfn.XLOOKUP($H43,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K43*'I_Number of assets'!L43","v":9033.2838910962419},{"$f":"$K43*'I_Number of assets'!M43","v":4993.5125779560894},{"$f":"$K43*'I_Number of assets'!N43","v":3617.7376777036952},{"$f":"$K43*'I_Number of assets'!O43","v":2241.962777451301},{"$f":"$K43*'I_Number of assets'!P43","v":866.18787719890713},{"$f":"$K43*'I_Number of assets'!Q43","v":0},{"$f":"$K43*'I_Number of assets'!R43","v":0},null,{"$f":"$L43*'I_Number of assets'!T43","v":105.4914397406245},{"$f":"$L43*'I_Number of assets'!U43","v":55.537766412070681},{"$f":"$L43*'I_Number of assets'!V43","v":40.236420144693923},{"$f":"$L43*'I_Number of assets'!W43","v":16.623382584878108},{"$f":"$L43*'I_Number of assets'!X43","v":6.422485073293605},{"$f":"$L43*'I_Number of assets'!Y43","v":0},{"$f":"$L43*'I_Number of assets'!Z43","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F44","v":"MVA0220"},"400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D44","v":"MVA0220"},{"$f":"_xlfn.XLOOKUP($E44,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E44,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0220"},null,{"$f":"_xlfn.XLOOKUP($I44,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.353156167907059},{"$f":"_xlfn.XLOOKUP($H44,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K44*'I_Number of assets'!L44","v":10977.234435716875},{"$f":"$K44*'I_Number of assets'!M44","v":7501.7840551116351},{"$f":"$K44*'I_Number of assets'!N44","v":5434.949126989628},{"$f":"$K44*'I_Number of assets'!O44","v":3368.1141988676213},{"$f":"$K44*'I_Number of assets'!P44","v":1301.2792707456151},{"$f":"$K44*'I_Number of assets'!Q44","v":0},{"$f":"$K44*'I_Number of assets'!R44","v":0},null,{"$f":"$L44*'I_Number of assets'!T44","v":258.57834387600883},{"$f":"$L44*'I_Number of assets'!U44","v":0},{"$f":"$L44*'I_Number of assets'!V44","v":67.537407433850873},{"$f":"$L44*'I_Number of assets'!W44","v":41.853878595300948},{"$f":"$L44*'I_Number of assets'!X44","v":16.17034975675103},{"$f":"$L44*'I_Number of assets'!Y44","v":0},{"$f":"$L44*'I_Number of assets'!Z44","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F45","v":"MVA0230"},"2x400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D45","v":"MVA0230"},{"$f":"_xlfn.XLOOKUP($E45,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E45,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0230"},null,{"$f":"_xlfn.XLOOKUP($I45,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":90.511869088794498},{"$f":"_xlfn.XLOOKUP($H45,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K45*'I_Number of assets'!L45","v":0},{"$f":"$K45*'I_Number of assets'!M45","v":271.53560726638352},{"$f":"$K45*'I_Number of assets'!N45","v":0},{"$f":"$K45*'I_Number of assets'!O45","v":0},{"$f":"$K45*'I_Number of assets'!P45","v":0},{"$f":"$K45*'I_Number of assets'!Q45","v":0},{"$f":"$K45*'I_Number of assets'!R45","v":0},null,{"$f":"$L45*'I_Number of assets'!T45","v":0},{"$f":"$L45*'I_Number of assets'!U45","v":55.537766412070681},{"$f":"$L45*'I_Number of assets'!V45","v":0},{"$f":"$L45*'I_Number of assets'!W45","v":0},{"$f":"$L45*'I_Number of assets'!X45","v":0},{"$f":"$L45*'I_Number of assets'!Y45","v":0},{"$f":"$L45*'I_Number of assets'!Z45","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F46","v":"MHR0060"},"70W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D46","v":"MHR0060"},{"$f":"_xlfn.XLOOKUP($E46,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E46,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0060"},null,{"$f":"_xlfn.XLOOKUP($I46,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":77.397504146569247},{"$f":"_xlfn.XLOOKUP($H46,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K46*'I_Number of assets'!L46","v":13329.179468585993},{"$f":"$K46*'I_Number of assets'!M46","v":20432.941094694281},{"$f":"$K46*'I_Number of assets'!N46","v":14803.411368362376},{"$f":"$K46*'I_Number of assets'!O46","v":9173.881642030472},{"$f":"$K46*'I_Number of assets'!P46","v":3544.3519156985672},{"$f":"$K46*'I_Number of assets'!Q46","v":0},{"$f":"$K46*'I_Number of assets'!R46","v":0},null,{"$f":"$L46*'I_Number of assets'!T46","v":0},{"$f":"$L46*'I_Number of assets'!U46","v":0},{"$f":"$L46*'I_Number of assets'!V46","v":0},{"$f":"$L46*'I_Number of assets'!W46","v":0},{"$f":"$L46*'I_Number of assets'!X46","v":0},{"$f":"$L46*'I_Number of assets'!Y46","v":0},{"$f":"$L46*'I_Number of assets'!Z46","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F47","v":"MHR0070"},"400W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D47","v":"MHR0070"},{"$f":"_xlfn.XLOOKUP($E47,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.11"},{"$f":"_xlfn.XLOOKUP($E47,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0070"},null,{"$f":"_xlfn.XLOOKUP($I47,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":80.794190744053239},{"$f":"_xlfn.XLOOKUP($H47,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K47*'I_Number of assets'!L47","v":6036.2844629700103},{"$f":"$K47*'I_Number of assets'!M47","v":24319.051413960024},{"$f":"$K47*'I_Number of assets'!N47","v":17618.84990030562},{"$f":"$K47*'I_Number of assets'!O47","v":10918.648386651215},{"$f":"$K47*'I_Number of assets'!P47","v":4218.446872996813},{"$f":"$K47*'I_Number of assets'!Q47","v":0},{"$f":"$K47*'I_Number of assets'!R47","v":0},null,{"$f":"$L47*'I_Number of assets'!T47","v":242.04424784932172},{"$f":"$L47*'I_Number of assets'!U47","v":222.15106564828272},{"$f":"$L47*'I_Number of assets'!V47","v":137.95344049609346},{"$f":"$L47*'I_Number of assets'!W47","v":42.745840932543715},{"$f":"$L47*'I_Number of assets'!X47","v":16.514961617040697},{"$f":"$L47*'I_Number of assets'!Y47","v":0},{"$f":"$L47*'I_Number of assets'!Z47","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F48","v":"INC0030"},"Incandescent 60",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D48","v":"INC0030"},{"$f":"_xlfn.XLOOKUP($E48,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E48,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"INC0030"},null,{"$f":"_xlfn.XLOOKUP($I48,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":70.960441910354163},{"$f":"_xlfn.XLOOKUP($H48,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K48*'I_Number of assets'!L48","v":1662.3619542653425},{"$f":"$K48*'I_Number of assets'!M48","v":851.5253029242499},{"$f":"$K48*'I_Number of assets'!N48","v":616.91947778532278},{"$f":"$K48*'I_Number of assets'!O48","v":382.31365264639561},{"$f":"$K48*'I_Number of assets'!P48","v":147.70782750746852},{"$f":"$K48*'I_Number of assets'!Q48","v":0},{"$f":"$K48*'I_Number of assets'!R48","v":0},null,{"$f":"$L48*'I_Number of assets'!T48","v":0},{"$f":"$L48*'I_Number of assets'!U48","v":0},{"$f":"$L48*'I_Number of assets'!V48","v":0},{"$f":"$L48*'I_Number of assets'!W48","v":0},{"$f":"$L48*'I_Number of assets'!X48","v":0},{"$f":"$L48*'I_Number of assets'!Y48","v":0},{"$f":"$L48*'I_Number of assets'!Z48","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F49","v":"MHR0100"},"1000W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D49","v":"MHR0100"},{"$f":"_xlfn.XLOOKUP($E49,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E49,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0100"},null,{"$f":"_xlfn.XLOOKUP($I49,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},{"$f":"_xlfn.XLOOKUP($H49,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K49*'I_Number of assets'!L49","v":659.09072428175386},{"$f":"$K49*'I_Number of assets'!M49","v":3122.9059060688533},{"$f":"$K49*'I_Number of assets'!N49","v":2262.5064388909677},{"$f":"$K49*'I_Number of assets'!O49","v":1402.106971713082},{"$f":"$K49*'I_Number of assets'!P49","v":541.70750453519668},{"$f":"$K49*'I_Number of assets'!Q49","v":0},{"$f":"$K49*'I_Number of assets'!R49","v":0},null,{"$f":"$L49*'I_Number of assets'!T49","v":0},{"$f":"$L49*'I_Number of assets'!U49","v":0},{"$f":"$L49*'I_Number of assets'!V49","v":0},{"$f":"$L49*'I_Number of assets'!W49","v":0},{"$f":"$L49*'I_Number of assets'!X49","v":0},{"$f":"$L49*'I_Number of assets'!Y49","v":0},{"$f":"$L49*'I_Number of assets'!Z49","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F50","v":"HPS0210"},"600W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D50","v":"HPS0210"},{"$f":"_xlfn.XLOOKUP($E50,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E50,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0210"},null,{"$f":"_xlfn.XLOOKUP($I50,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":150.47533857395857},{"$f":"_xlfn.XLOOKUP($H50,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K50*'I_Number of assets'!L50","v":0},{"$f":"$K50*'I_Number of assets'!M50","v":0},{"$f":"$K50*'I_Number of assets'!N50","v":0},{"$f":"$K50*'I_Number of assets'!O50","v":0},{"$f":"$K50*'I_Number of assets'!P50","v":0},{"$f":"$K50*'I_Number of assets'!Q50","v":0},{"$f":"$K50*'I_Number of assets'!R50","v":0},null,{"$f":"$L50*'I_Number of assets'!T50","v":0},{"$f":"$L50*'I_Number of assets'!U50","v":0},{"$f":"$L50*'I_Number of assets'!V50","v":0},{"$f":"$L50*'I_Number of assets'!W50","v":0},{"$f":"$L50*'I_Number of assets'!X50","v":0},{"$f":"$L50*'I_Number of assets'!Y50","v":0},{"$f":"$L50*'I_Number of assets'!Z50","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F51","v":"FLU0350"},"42W CFL Standard",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D51","v":"FLU0350"},{"$f":"_xlfn.XLOOKUP($E51,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.43"},{"$f":"_xlfn.XLOOKUP($E51,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0350"},null,{"$f":"_xlfn.XLOOKUP($I51,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.957649225063591},{"$f":"_xlfn.XLOOKUP($H51,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":29.476000402896499},null,{"$f":"$K51*'I_Number of assets'!L51","v":443230.57993464603},{"$f":"$K51*'I_Number of assets'!M51","v":50878.335430388535},{"$f":"$K51*'I_Number of assets'!N51","v":36860.72042311816},{"$f":"$K51*'I_Number of assets'!O51","v":22843.105415847793},{"$f":"$K51*'I_Number of assets'!P51","v":8825.4904085774233},{"$f":"$K51*'I_Number of assets'!Q51","v":0},{"$f":"$K51*'I_Number of assets'!R51","v":0},null,{"$f":"$L51*'I_Number of assets'!T51","v":17039.698928444457},{"$f":"$L51*'I_Number of assets'!U51","v":3949.7840539881308},{"$f":"$L51*'I_Number of assets'!V51","v":2794.3820322586498},{"$f":"$L51*'I_Number of assets'!W51","v":1680.6178688169666},{"$f":"$L51*'I_Number of assets'!X51","v":633.22434928443886},{"$f":"$L51*'I_Number of assets'!Y51","v":0},{"$f":"$L51*'I_Number of assets'!Z51","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F52","v":"FLU0355"},"32W Compact Flourescent",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D52","v":"FLU0355"},{"$f":"_xlfn.XLOOKUP($E52,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"Compact_Fluro_32W"},{"$f":"_xlfn.XLOOKUP($E52,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0355"},null,{"$f":"_xlfn.XLOOKUP($I52,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":51.511221020280118},{"$f":"_xlfn.XLOOKUP($H52,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":87.872018673105089},null,{"$f":"$K52*'I_Number of assets'!L52","v":14643.865819947583},{"$f":"$K52*'I_Number of assets'!M52","v":23231.560680146333},{"$f":"$K52*'I_Number of assets'!N52","v":16830.97640635684},{"$f":"$K52*'I_Number of assets'!O52","v":10430.392132567353},{"$f":"$K52*'I_Number of assets'!P52","v":4029.8078587778627},{"$f":"$K52*'I_Number of assets'!Q52","v":0},{"$f":"$K52*'I_Number of assets'!R52","v":0},null,{"$f":"$L52*'I_Number of assets'!T52","v":9346.8966479837891},{"$f":"$L52*'I_Number of assets'!U52","v":790.84816805794583},{"$f":"$L52*'I_Number of assets'!V52","v":572.95964919692915},{"$f":"$L52*'I_Number of assets'!W52","v":355.07113033591264},{"$f":"$L52*'I_Number of assets'!X52","v":137.18261147489605},{"$f":"$L52*'I_Number of assets'!Y52","v":0},{"$f":"$L52*'I_Number of assets'!Z52","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F53","v":"FLU0360"},"2x14W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D53","v":"FLU0360"},{"$f":"_xlfn.XLOOKUP($E53,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E53,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0360"},null,{"$f":"_xlfn.XLOOKUP($I53,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},{"$f":"_xlfn.XLOOKUP($H53,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K53*'I_Number of assets'!L53","v":47.594350024548326},{"$f":"$K53*'I_Number of assets'!M53","v":0},{"$f":"$K53*'I_Number of assets'!N53","v":14.502885744942093},{"$f":"$K53*'I_Number of assets'!O53","v":8.9876416983410525},{"$f":"$K53*'I_Number of assets'!P53","v":3.4723976517400135},{"$f":"$K53*'I_Number of assets'!Q53","v":0},{"$f":"$K53*'I_Number of assets'!R53","v":0},null,{"$f":"$L53*'I_Number of assets'!T53","v":0},{"$f":"$L53*'I_Number of assets'!U53","v":0},{"$f":"$L53*'I_Number of assets'!V53","v":0},{"$f":"$L53*'I_Number of assets'!W53","v":0},{"$f":"$L53*'I_Number of assets'!X53","v":0},{"$f":"$L53*'I_Number of assets'!Y53","v":0},{"$f":"$L53*'I_Number of assets'!Z53","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F54","v":"FLU0370"},"2x24W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D54","v":"FLU0370"},{"$f":"_xlfn.XLOOKUP($E54,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E54,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0370"},null,{"$f":"_xlfn.XLOOKUP($I54,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},{"$f":"_xlfn.XLOOKUP($H54,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K54*'I_Number of assets'!L54","v":0},{"$f":"$K54*'I_Number of assets'!M54","v":0},{"$f":"$K54*'I_Number of assets'!N54","v":0},{"$f":"$K54*'I_Number of assets'!O54","v":0},{"$f":"$K54*'I_Number of assets'!P54","v":0},{"$f":"$K54*'I_Number of assets'!Q54","v":0},{"$f":"$K54*'I_Number of assets'!R54","v":0},null,{"$f":"$L54*'I_Number of assets'!T54","v":0},{"$f":"$L54*'I_Number of assets'!U54","v":0},{"$f":"$L54*'I_Number of assets'!V54","v":0},{"$f":"$L54*'I_Number of assets'!W54","v":0},{"$f":"$L54*'I_Number of assets'!X54","v":0},{"$f":"$L54*'I_Number of assets'!Y54","v":0},{"$f":"$L54*'I_Number of assets'!Z54","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F55","v":"LPS0030"},"55W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D55","v":"LPS0030"},{"$f":"_xlfn.XLOOKUP($E55,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E55,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0030"},null,{"$f":"_xlfn.XLOOKUP($I55,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":107.26621411796299},{"$f":"_xlfn.XLOOKUP($H55,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K55*'I_Number of assets'!L55","v":4007.0293155918021},{"$f":"$K55*'I_Number of assets'!M55","v":2681.6553529490748},{"$f":"$K55*'I_Number of assets'!N55","v":1942.8259081206982},{"$f":"$K55*'I_Number of assets'!O55","v":1203.996463292322},{"$f":"$K55*'I_Number of assets'!P55","v":465.16701846394568},{"$f":"$K55*'I_Number of assets'!Q55","v":0},{"$f":"$K55*'I_Number of assets'!R55","v":0},null,{"$f":"$L55*'I_Number of assets'!T55","v":138.31099877104097},{"$f":"$L55*'I_Number of assets'!U55","v":111.07553282414136},{"$f":"$L55*'I_Number of assets'!V55","v":80.472840289387847},{"$f":"$L55*'I_Number of assets'!W55","v":49.870147754634324},{"$f":"$L55*'I_Number of assets'!X55","v":19.267455219880816},{"$f":"$L55*'I_Number of assets'!Y55","v":0},{"$f":"$L55*'I_Number of assets'!Z55","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F56","v":"LPS0040"},"100W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D56","v":"LPS0040"},{"$f":"_xlfn.XLOOKUP($E56,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E56,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0040"},null,{"$f":"_xlfn.XLOOKUP($I56,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":225.2324058318282},{"$f":"_xlfn.XLOOKUP($H56,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K56*'I_Number of assets'!L56","v":3992.9738174456807},{"$f":"$K56*'I_Number of assets'!M56","v":1126.162029159141},{"$f":"$K56*'I_Number of assets'!N56","v":815.89036584661585},{"$f":"$K56*'I_Number of assets'!O56","v":505.61870253409086},{"$f":"$K56*'I_Number of assets'!P56","v":195.34703922156578},{"$f":"$K56*'I_Number of assets'!Q56","v":0},{"$f":"$K56*'I_Number of assets'!R56","v":0},null,{"$f":"$L56*'I_Number of assets'!T56","v":135.80507184999934},{"$f":"$L56*'I_Number of assets'!U56","v":0},{"$f":"$L56*'I_Number of assets'!V56","v":41.382337180953726},{"$f":"$L56*'I_Number of assets'!W56","v":25.645214736112784},{"$f":"$L56*'I_Number of assets'!X56","v":9.9080922912718528},{"$f":"$L56*'I_Number of assets'!Y56","v":0},{"$f":"$L56*'I_Number of assets'!Z56","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F57","v":"LPS0050"},"135W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D57","v":"LPS0050"},{"$f":"_xlfn.XLOOKUP($E57,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E57,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0050"},null,{"$f":"_xlfn.XLOOKUP($I57,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":339.48975013749475},{"$f":"_xlfn.XLOOKUP($H57,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K57*'I_Number of assets'!L57","v":1074.7420128934543},{"$f":"$K57*'I_Number of assets'!M57","v":339.48975013749475},{"$f":"$K57*'I_Number of assets'!N57","v":245.95609625345938},{"$f":"$K57*'I_Number of assets'!O57","v":152.422442369424},{"$f":"$K57*'I_Number of assets'!P57","v":58.888788485388659},{"$f":"$K57*'I_Number of assets'!Q57","v":0},{"$f":"$K57*'I_Number of assets'!R57","v":0},null,{"$f":"$L57*'I_Number of assets'!T57","v":0},{"$f":"$L57*'I_Number of assets'!U57","v":0},{"$f":"$L57*'I_Number of assets'!V57","v":0},{"$f":"$L57*'I_Number of assets'!W57","v":0},{"$f":"$L57*'I_Number of assets'!X57","v":0},{"$f":"$L57*'I_Number of assets'!Y57","v":0},{"$f":"$L57*'I_Number of assets'!Z57","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F58","v":"WOOD POLE"},"9.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D58","v":"Timber"},{"$f":"_xlfn.XLOOKUP($E58,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E58,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I58,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H58,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":105.47074700859291},null,{"$f":"$K58*'I_Number of assets'!L58","v":67771.506282282484},{"$f":"$K58*'I_Number of assets'!M58","v":66561.724277326895},{"$f":"$K58*'I_Number of assets'!N58","v":67560.150141486796},{"$f":"$K58*'I_Number of assets'!O58","v":68573.55239360909},{"$f":"$K58*'I_Number of assets'!P58","v":69602.15567951322},{"$f":"$K58*'I_Number of assets'!Q58","v":70646.188014705913},{"$f":"$K58*'I_Number of assets'!R58","v":71705.880834926502},null,{"$f":"$L58*'I_Number of assets'!T58","v":52898.648055385689},{"$f":"$L58*'I_Number of assets'!U58","v":8332.1890136788406},{"$f":"$L58*'I_Number of assets'!V58","v":8033.9979973033451},{"$f":"$L58*'I_Number of assets'!W58","v":7646.3231112050662},{"$f":"$L58*'I_Number of assets'!X58","v":7276.6612653463171},{"$f":"$L58*'I_Number of assets'!Y58","v":7050.4253036495302},{"$f":"$L58*'I_Number of assets'!Z58","v":6758.5977265434822}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F63","v":"STEEL POLE"},"11m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D63","v":"Steel (Column)"},{"$f":"_xlfn.XLOOKUP($E59,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"11m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E59,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I59,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H59,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":152.00002702670633},null,{"$f":"$K59*'I_Number of assets'!L63","v":872424.29455835803},{"$f":"$K59*'I_Number of assets'!M63","v":664527.91432854976},{"$f":"$K59*'I_Number of assets'!N63","v":674495.83304347773},{"$f":"$K59*'I_Number of assets'!O63","v":684613.27053912985},{"$f":"$K59*'I_Number of assets'!P63","v":694882.4695972167},{"$f":"$K59*'I_Number of assets'!Q63","v":705305.70664117497},{"$f":"$K59*'I_Number of assets'!R63","v":715885.29224079254},null,{"$f":"$L59*'I_Number of assets'!T63","v":976988.24364492577},{"$f":"$L59*'I_Number of assets'!U63","v":495520.08810706268},{"$f":"$L59*'I_Number of assets'!V63","v":467656.99809039157},{"$f":"$L59*'I_Number of assets'!W63","v":459914.62160704937},{"$f":"$L59*'I_Number of assets'!X63","v":454719.97639878752},{"$f":"$L59*'I_Number of assets'!Y63","v":452404.71549224848},{"$f":"$L59*'I_Number of assets'!Z63","v":449266.42442437663}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F67","v":"R/BOUT COLUMN"},"12.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D64","v":"Steel (Column)"},{"$f":"_xlfn.XLOOKUP($E60,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E60,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I60,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H60,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":176.59084939568589},null,{"$f":"$K60*'I_Number of assets'!L64","v":104781.70093626181},{"$f":"$K60*'I_Number of assets'!M64","v":205075.47048085},{"$f":"$K60*'I_Number of assets'!N64","v":208151.60253806273},{"$f":"$K60*'I_Number of assets'!O64","v":211273.87657613363},{"$f":"$K60*'I_Number of assets'!P64","v":214442.9847247756},{"$f":"$K60*'I_Number of assets'!Q64","v":217659.62949564721},{"$f":"$K60*'I_Number of assets'!R64","v":220924.52393808187},null,{"$f":"$L60*'I_Number of assets'!T64","v":136323.76164916309},{"$f":"$L60*'I_Number of assets'!U64","v":87589.061300260204},{"$f":"$L60*'I_Number of assets'!V64","v":82663.929185419343},{"$f":"$L60*'I_Number of assets'!W64","v":81295.372178982463},{"$f":"$L60*'I_Number of assets'!X64","v":80377.156937058186},{"$f":"$L60*'I_Number of assets'!Y64","v":79967.907071439971},{"$f":"$L60*'I_Number of assets'!Z64","v":79413.176848954041}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F70","v":"SHARED OR NO POLE"},"14m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D65","v":"Steel (Column)"},{"$f":"_xlfn.XLOOKUP($E61,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"14m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E61,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I61,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H61,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":188.71015555443418},null,{"$f":"$K61*'I_Number of assets'!L65","v":35242.461385902745},{"$f":"$K61*'I_Number of assets'!M65","v":130155.96761903934},{"$f":"$K61*'I_Number of assets'!N65","v":132108.30713332488},{"$f":"$K61*'I_Number of assets'!O65","v":134089.93174032474},{"$f":"$K61*'I_Number of assets'!P65","v":136101.28071642958},{"$f":"$K61*'I_Number of assets'!Q65","v":138142.79992717603},{"$f":"$K61*'I_Number of assets'!R65","v":140214.94192608364},null,{"$f":"$L61*'I_Number of assets'!T65","v":48998.121112923225},{"$f":"$L61*'I_Number of assets'!U65","v":85674.410621713119},{"$f":"$L61*'I_Number of assets'!V65","v":80856.939296994053},{"$f":"$L61*'I_Number of assets'!W65","v":79518.298224831437},{"$f":"$L61*'I_Number of assets'!X65","v":78620.154683755492},{"$f":"$L61*'I_Number of assets'!Y65","v":78219.850804328569},{"$f":"$L61*'I_Number of assets'!Z65","v":77677.246691897075}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F71","v":"SUSPENDED"},"15.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D66","v":"Steel (Column)"},{"$f":"_xlfn.XLOOKUP($E62,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"15.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E62,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I62,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H62,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":197.05356277890195},null,{"$f":"$K62*'I_Number of assets'!L66","v":240960.08482454435},{"$f":"$K62*'I_Number of assets'!M66","v":77642.823973608742},{"$f":"$K62*'I_Number of assets'!N66","v":78807.466333212869},{"$f":"$K62*'I_Number of assets'!O66","v":79989.57832821105},{"$f":"$K62*'I_Number of assets'!P66","v":81189.422003134212},{"$f":"$K62*'I_Number of assets'!Q66","v":82407.26333318121},{"$f":"$K62*'I_Number of assets'!R66","v":83643.372283178905},null,{"$f":"$L62*'I_Number of assets'!T66","v":349822.16277698718},{"$f":"$L62*'I_Number of assets'!U66","v":34878.480611865642},{"$f":"$L62*'I_Number of assets'!V66","v":32917.26396645054},{"$f":"$L62*'I_Number of assets'!W66","v":32372.296497834683},{"$f":"$L62*'I_Number of assets'!X66","v":32006.657774944524},{"$f":"$L62*'I_Number of assets'!Y66","v":31843.692065625615},{"$f":"$L62*'I_Number of assets'!Z66","v":31622.795220488009}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F72","v":"Decorative"},"7.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D67","v":"R/BOUT COLUMN"},{"$f":"_xlfn.XLOOKUP($E63,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7.5_Single"},{"$f":"_xlfn.XLOOKUP($E63,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I63,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H63,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":203.83863499065285},null,{"$f":"$K63*'I_Number of assets'!L67","v":15363.752147841491},{"$f":"$K63*'I_Number of assets'!M67","v":6205.0283591239213},{"$f":"$K63*'I_Number of assets'!N67","v":6298.1037845107785},{"$f":"$K63*'I_Number of assets'!O67","v":6392.5753412784397},{"$f":"$K63*'I_Number of assets'!P67","v":6488.4639713976148},{"$f":"$K63*'I_Number of assets'!Q67","v":6585.7909309685774},{"$f":"$K63*'I_Number of assets'!R67","v":6684.5777949331059},null,{"$f":"$L63*'I_Number of assets'!T67","v":41904.057912196658},{"$f":"$L63*'I_Number of assets'!U67","v":3261.4181598504456},{"$f":"$L63*'I_Number of assets'!V67","v":2848.2516004666827},{"$f":"$L63*'I_Number of assets'!W67","v":2688.5599368172066},{"$f":"$L63*'I_Number of assets'!X67","v":2621.0563212727293},{"$f":"$L63*'I_Number of assets'!Y67","v":2553.5769977892851},{"$f":"$L63*'I_Number of assets'!Z67","v":2451.5607876078093}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F73","v":"Street Patrol"},"9.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D68","v":"R/BOUT COLUMN"},{"$f":"_xlfn.XLOOKUP($E64,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($E64,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I64,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H64,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":226.2831094818477},null,{"$f":"$K64*'I_Number of assets'!L68","v":5705.252990572717},{"$f":"$K64*'I_Number of assets'!M68","v":653.16087990778112},{"$f":"$K64*'I_Number of assets'!N68","v":662.95829310639783},{"$f":"$K64*'I_Number of assets'!O68","v":672.90266750299361},{"$f":"$K64*'I_Number of assets'!P68","v":682.99620751553846},{"$f":"$K64*'I_Number of assets'!Q68","v":693.24115062827138},{"$f":"$K64*'I_Number of assets'!R68","v":703.63976788769537},null,{"$f":"$L64*'I_Number of assets'!T68","v":17274.255217646529},{"$f":"$L64*'I_Number of assets'!U68","v":452.56621896369541},{"$f":"$L64*'I_Number of assets'!V68","v":395.23372787609958},{"$f":"$L64*'I_Number of assets'!W68","v":373.07433313562882},{"$f":"$L64*'I_Number of assets'!X68","v":363.70728648413672},{"$f":"$L64*'I_Number of assets'!Y68","v":354.34361068718493},{"$f":"$L64*'I_Number of assets'!Z68","v":340.18747116383321}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F74","v":"LED0101"},"10.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D69","v":"R/BOUT COLUMN"},{"$f":"_xlfn.XLOOKUP($E65,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"10.5_Single"},{"$f":"_xlfn.XLOOKUP($E65,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I65,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H65,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":361.72386919462673},null,{"$f":"$K65*'I_Number of assets'!L69","v":808.6185340969206},{"$f":"$K65*'I_Number of assets'!M69","v":996.07034185936629},{"$f":"$K65*'I_Number of assets'!N69","v":1011.0113969872565},{"$f":"$K65*'I_Number of assets'!O69","v":1026.1765679420653},{"$f":"$K65*'I_Number of assets'!P69","v":1041.569216461196},{"$f":"$K65*'I_Number of assets'!Q69","v":1057.1927547081139},{"$f":"$K65*'I_Number of assets'!R69","v":1073.0506460287354},null,{"$f":"$L65*'I_Number of assets'!T69","v":3913.750585281538},{"$f":"$L65*'I_Number of assets'!U69","v":1085.1716075838801},{"$f":"$L65*'I_Number of assets'!V69","v":947.69870546851985},{"$f":"$L65*'I_Number of assets'!W69","v":894.56450100079428},{"$f":"$L65*'I_Number of assets'!X69","v":872.10402417512921},{"$f":"$L65*'I_Number of assets'!Y69","v":849.65163004650879},{"$f":"$L65*'I_Number of assets'!Z69","v":815.70777820773583}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D70","v":"SHARED OR NO POLE"},{"$f":"_xlfn.XLOOKUP($E66,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.0_Single"},{"$f":"_xlfn.XLOOKUP($E66,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I66,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H66,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":378.27162020005193},null,{"$f":"$K66*'I_Number of assets'!L70","v":1434790.9118981936},{"$f":"$K66*'I_Number of assets'!M70","v":1447943.3676015669},{"$f":"$K66*'I_Number of assets'!N70","v":1469662.5181155903},{"$f":"$K66*'I_Number of assets'!O70","v":1491707.4558873239},{"$f":"$K66*'I_Number of assets'!P70","v":1514083.0677256335},{"$f":"$K66*'I_Number of assets'!Q70","v":1536794.3137415182},{"$f":"$K66*'I_Number of assets'!R70","v":1559846.2284476403},null,{"$f":"$L66*'I_Number of assets'!T70","v":3935628.269996752},{"$f":"$L66*'I_Number of assets'!U70","v":2234072.1889015068},{"$f":"$L66*'I_Number of assets'!V70","v":2169474.7733263089},{"$f":"$L66*'I_Number of assets'!W70","v":2112259.738743959},{"$f":"$L66*'I_Number of assets'!X70","v":2049060.0444790432},{"$f":"$L66*'I_Number of assets'!Y70","v":2005274.3908889554},{"$f":"$L66*'I_Number of assets'!Z70","v":1960183.6290088482}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F75","v":"LED0103"},"12m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D71","v":"SUSPENDED"},{"$f":"_xlfn.XLOOKUP($E67,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.73"},{"$f":"_xlfn.XLOOKUP($E67,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I67,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H67,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":504.31302794165572},null,{"$f":"$K67*'I_Number of assets'!L71","v":8980.9620987319904},{"$f":"$K67*'I_Number of assets'!M71","v":7462.3630529463999},{"$f":"$K67*'I_Number of assets'!N71","v":7462.3630529463999},{"$f":"$K67*'I_Number of assets'!O71","v":7462.3630529463999},{"$f":"$K67*'I_Number of assets'!P71","v":7462.3630529463999},{"$f":"$K67*'I_Number of assets'!Q71","v":7462.3630529463999},{"$f":"$K67*'I_Number of assets'!R71","v":7462.3630529463999},null,{"$f":"$L67*'I_Number of assets'!T71","v":1886.1307245017922},{"$f":"$L67*'I_Number of assets'!U71","v":15633.703866191327},{"$f":"$L67*'I_Number of assets'!V71","v":15633.703866191327},{"$f":"$L67*'I_Number of assets'!W71","v":15633.703866191327},{"$f":"$L67*'I_Number of assets'!X71","v":15633.703866191327},{"$f":"$L67*'I_Number of assets'!Y71","v":15633.703866191327},{"$f":"$L67*'I_Number of assets'!Z71","v":15633.703866191327}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D72","v":"Decorative"},{"$f":"_xlfn.XLOOKUP($E68,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.74"},{"$f":"_xlfn.XLOOKUP($E68,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I68,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H68,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":555.07271183184741},null,{"$f":"$K68*'I_Number of assets'!L72","v":0},{"$f":"$K68*'I_Number of assets'!M72","v":131954.82676336949},{"$f":"$K68*'I_Number of assets'!N72","v":131954.82676336949},{"$f":"$K68*'I_Number of assets'!O72","v":131954.82676336949},{"$f":"$K68*'I_Number of assets'!P72","v":131954.82676336949},{"$f":"$K68*'I_Number of assets'!Q72","v":131954.82676336949},{"$f":"$K68*'I_Number of assets'!R72","v":131954.82676336949},null,{"$f":"$L68*'I_Number of assets'!T72","v":0},{"$f":"$L68*'I_Number of assets'!U72","v":321942.17286247149},{"$f":"$L68*'I_Number of assets'!V72","v":321942.17286247149},{"$f":"$L68*'I_Number of assets'!W72","v":321942.17286247149},{"$f":"$L68*'I_Number of assets'!X72","v":321942.17286247149},{"$f":"$L68*'I_Number of assets'!Y72","v":321942.17286247149},{"$f":"$L68*'I_Number of assets'!Z72","v":321942.17286247149}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F76","v":"LED0105"},"18m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D73","v":"Street Patrol"},{"$f":"_xlfn.XLOOKUP($E69,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.75"},{"$f":"_xlfn.XLOOKUP($E69,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I69,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H69,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":744.21296251791864},null,{"$f":"$K69*'I_Number of assets'!L73","v":820162.27835925238},{"$f":"$K69*'I_Number of assets'!M73","v":0},{"$f":"$K69*'I_Number of assets'!N73","v":844951.68322266056},{"$f":"$K69*'I_Number of assets'!O73","v":857625.95847100043},{"$f":"$K69*'I_Number of assets'!P73","v":870490.34784806531},{"$f":"$K69*'I_Number of assets'!Q73","v":883547.70306578628},{"$f":"$K69*'I_Number of assets'!R73","v":896800.91861177294},null,{"$f":"$L69*'I_Number of assets'!T73","v":0},{"$f":"$L69*'I_Number of assets'!U73","v":0},{"$f":"$L69*'I_Number of assets'!V73","v":0},{"$f":"$L69*'I_Number of assets'!W73","v":0},{"$f":"$L69*'I_Number of assets'!X73","v":0},{"$f":"$L69*'I_Number of assets'!Y73","v":0},{"$f":"$L69*'I_Number of assets'!Z73","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"SHARED OR NO POLE",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D74","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($E70,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E70,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SHARED OR NO POLE"},null,{"$f":"_xlfn.XLOOKUP($I70,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},{"$f":"_xlfn.XLOOKUP($H70,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K70*'I_Number of assets'!L74","v":0},{"$f":"$K70*'I_Number of assets'!M74","v":0},{"$f":"$K70*'I_Number of assets'!N74","v":0},{"$f":"$K70*'I_Number of assets'!O74","v":0},{"$f":"$K70*'I_Number of assets'!P74","v":0},{"$f":"$K70*'I_Number of assets'!Q74","v":0},{"$f":"$K70*'I_Number of assets'!R74","v":0},null,{"$f":"$L70*'I_Number of assets'!T74","v":0},{"$f":"$L70*'I_Number of assets'!U74","v":0},{"$f":"$L70*'I_Number of assets'!V74","v":0},{"$f":"$L70*'I_Number of assets'!W74","v":0},{"$f":"$L70*'I_Number of assets'!X74","v":0},{"$f":"$L70*'I_Number of assets'!Y74","v":0},{"$f":"$L70*'I_Number of assets'!Z74","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F77","v":"LED0107"},"Suspended",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E71,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E71,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SUSPENDED"},null,{"$f":"_xlfn.XLOOKUP($I71,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":37.56304981790457},{"$f":"_xlfn.XLOOKUP($H71,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K71*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K71*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K71*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K71*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K71*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K71*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K71*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L71*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L71*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L71*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L71*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L71*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L71*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L71*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Decorative Category P Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D75","v":"LED0103"},{"$f":"_xlfn.XLOOKUP($E72,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.71"},{"$f":"_xlfn.XLOOKUP($E72,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I72,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H72,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":210.45813190162536},null,{"$f":"$K72*'I_Number of assets'!L75","v":0},{"$f":"$K72*'I_Number of assets'!M75","v":1322.6507818132568},{"$f":"$K72*'I_Number of assets'!N75","v":1322.6507818132568},{"$f":"$K72*'I_Number of assets'!O75","v":1322.6507818132568},{"$f":"$K72*'I_Number of assets'!P75","v":1322.6507818132568},{"$f":"$K72*'I_Number of assets'!Q75","v":1322.6507818132568},{"$f":"$K72*'I_Number of assets'!R75","v":1322.6507818132568},null,{"$f":"$L72*'I_Number of assets'!T75","v":0},{"$f":"$L72*'I_Number of assets'!U75","v":0},{"$f":"$L72*'I_Number of assets'!V75","v":0},{"$f":"$L72*'I_Number of assets'!W75","v":0},{"$f":"$L72*'I_Number of assets'!X75","v":0},{"$f":"$L72*'I_Number of assets'!Y75","v":0},{"$f":"$L72*'I_Number of assets'!Z75","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F78","v":"LED0109"},"Night Patrol Per Asset Inspection",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E73,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E73,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I73,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H73,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K73*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K73*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K73*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K73*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K73*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K73*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K73*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L73*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L73*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L73*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L73*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L73*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L73*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L73*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D76","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E74,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($E74,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0101"},null,{"$f":"_xlfn.XLOOKUP($I74,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H74,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.849606873085662},null,{"$f":"$K74*'I_Number of assets'!L76","v":1138219.0420883214},{"$f":"$K74*'I_Number of assets'!M76","v":1140727.5738982134},{"$f":"$K74*'I_Number of assets'!N76","v":1206337.1824318119},{"$f":"$K74*'I_Number of assets'!O76","v":1272940.875943192},{"$f":"$K74*'I_Number of assets'!P76","v":1340568.7782195597},{"$f":"$K74*'I_Number of assets'!Q76","v":1396719.5175706286},{"$f":"$K74*'I_Number of assets'!R76","v":1432446.3291963623},null,{"$f":"$L74*'I_Number of assets'!T76","v":96288.201801845789},{"$f":"$L74*'I_Number of assets'!U76","v":646947.05885851942},{"$f":"$L74*'I_Number of assets'!V76","v":557760.29570729192},{"$f":"$L74*'I_Number of assets'!W76","v":472003.79267726542},{"$f":"$L74*'I_Number of assets'!X76","v":369095.98904123373},{"$f":"$L74*'I_Number of assets'!Y76","v":310781.56698081584},{"$f":"$L74*'I_Number of assets'!Z76","v":220222.69978110789}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F79","v":"LED0111"},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E75,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E75,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I75,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H75,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K75*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K75*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K75*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K75*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K75*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K75*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K75*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L75*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L75*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L75*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L75*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L75*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L75*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L75*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D77","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($E76,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0103"},{"$f":"_xlfn.XLOOKUP($E76,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0103"},null,{"$f":"_xlfn.XLOOKUP($I76,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H76,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":74.124163381820807},null,{"$f":"$K76*'I_Number of assets'!L77","v":0},{"$f":"$K76*'I_Number of assets'!M77","v":254.4887343368548},{"$f":"$K76*'I_Number of assets'!N77","v":254.4887343368548},{"$f":"$K76*'I_Number of assets'!O77","v":254.4887343368548},{"$f":"$K76*'I_Number of assets'!P77","v":254.4887343368548},{"$f":"$K76*'I_Number of assets'!Q77","v":254.4887343368548},{"$f":"$K76*'I_Number of assets'!R77","v":254.4887343368548},null,{"$f":"$L76*'I_Number of assets'!T77","v":0},{"$f":"$L76*'I_Number of assets'!U77","v":0},{"$f":"$L76*'I_Number of assets'!V77","v":0},{"$f":"$L76*'I_Number of assets'!W77","v":0},{"$f":"$L76*'I_Number of assets'!X77","v":0},{"$f":"$L76*'I_Number of assets'!Y77","v":0},{"$f":"$L76*'I_Number of assets'!Z77","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F80","v":"LED0113"},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E77,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E77,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I77,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H77,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K77*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K77*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K77*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K77*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K77*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K77*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K77*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L77*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L77*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L77*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L77*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L77*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L77*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L77*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D78","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($E78,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E78,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0105"},null,{"$f":"_xlfn.XLOOKUP($I78,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H78,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.239665172316968},null,{"$f":"$K78*'I_Number of assets'!L78","v":26325.05437733321},{"$f":"$K78*'I_Number of assets'!M78","v":27412.072241426933},{"$f":"$K78*'I_Number of assets'!N78","v":28258.21741888918},{"$f":"$K78*'I_Number of assets'!O78","v":29117.054774013359},{"$f":"$K78*'I_Number of assets'!P78","v":29988.774689464401},{"$f":"$K78*'I_Number of assets'!Q78","v":30712.459703288558},{"$f":"$K78*'I_Number of assets'!R78","v":31173.146598837888},null,{"$f":"$L78*'I_Number of assets'!T78","v":2419.3485898692834},{"$f":"$L78*'I_Number of assets'!U78","v":26559.204639955075},{"$f":"$L78*'I_Number of assets'!V78","v":19729.694875395195},{"$f":"$L78*'I_Number of assets'!W78","v":16694.357202257474},{"$f":"$L78*'I_Number of assets'!X78","v":15176.688365688615},{"$f":"$L78*'I_Number of assets'!Y78","v":12900.185110835322},{"$f":"$L78*'I_Number of assets'!Z78","v":10623.681855982033}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F81","v":"LED0115"},"LED 17W Luminaire StreetLED3  3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E79,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E79,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I79,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H79,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K79*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K79*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K79*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K79*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K79*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K79*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K79*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L79*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L79*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L79*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L79*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L79*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L79*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L79*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D79","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($E80,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($E80,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0107"},null,{"$f":"_xlfn.XLOOKUP($I80,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H80,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.514221681052106},null,{"$f":"$K80*'I_Number of assets'!L79","v":0},{"$f":"$K80*'I_Number of assets'!M79","v":0},{"$f":"$K80*'I_Number of assets'!N79","v":0},{"$f":"$K80*'I_Number of assets'!O79","v":0},{"$f":"$K80*'I_Number of assets'!P79","v":0},{"$f":"$K80*'I_Number of assets'!Q79","v":0},{"$f":"$K80*'I_Number of assets'!R79","v":0},null,{"$f":"$L80*'I_Number of assets'!T79","v":0},{"$f":"$L80*'I_Number of assets'!U79","v":0},{"$f":"$L80*'I_Number of assets'!V79","v":0},{"$f":"$L80*'I_Number of assets'!W79","v":0},{"$f":"$L80*'I_Number of assets'!X79","v":0},{"$f":"$L80*'I_Number of assets'!Y79","v":0},{"$f":"$L80*'I_Number of assets'!Z79","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F82","v":"LED0117"},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E81,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E81,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I81,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H81,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K81*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K81*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K81*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K81*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K81*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K81*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K81*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L81*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L81*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L81*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L81*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L81*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L81*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L81*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D80","v":"LED0113"},{"$f":"_xlfn.XLOOKUP($E82,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($E82,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0109"},null,{"$f":"_xlfn.XLOOKUP($I82,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H82,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.743570394259656},null,{"$f":"$K82*'I_Number of assets'!L80","v":3113.7161091469388},{"$f":"$K82*'I_Number of assets'!M80","v":5526.0410884574185},{"$f":"$K82*'I_Number of assets'!N80","v":5696.6167740996752},{"$f":"$K82*'I_Number of assets'!O80","v":5869.7510950265641},{"$f":"$K82*'I_Number of assets'!P80","v":6045.4824307673571},{"$f":"$K82*'I_Number of assets'!Q80","v":6191.3711868698392},{"$f":"$K82*'I_Number of assets'!R80","v":6284.2417546728884},null,{"$f":"$L82*'I_Number of assets'!T80","v":314.09403285205076},{"$f":"$L82*'I_Number of assets'!U80","v":2452.7170973474249},{"$f":"$L82*'I_Number of assets'!V80","v":2452.7170973474249},{"$f":"$L82*'I_Number of assets'!W80","v":1962.1736778779405},{"$f":"$L82*'I_Number of assets'!X80","v":1962.1736778779405},{"$f":"$L82*'I_Number of assets'!Y80","v":1962.1736778779405},{"$f":"$L82*'I_Number of assets'!Z80","v":1962.1736778779405}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F83","v":"LED0119"},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E83,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E83,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I83,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H83,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K83*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K83*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K83*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K83*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K83*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K83*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K83*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L83*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L83*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L83*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L83*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L83*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L83*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L83*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D81","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E84,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($E84,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0111"},null,{"$f":"_xlfn.XLOOKUP($I84,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H84,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":65.575050364350503},null,{"$f":"$K84*'I_Number of assets'!L81","v":0},{"$f":"$K84*'I_Number of assets'!M81","v":0},{"$f":"$K84*'I_Number of assets'!N81","v":0},{"$f":"$K84*'I_Number of assets'!O81","v":0},{"$f":"$K84*'I_Number of assets'!P81","v":0},{"$f":"$K84*'I_Number of assets'!Q81","v":0},{"$f":"$K84*'I_Number of assets'!R81","v":0},null,{"$f":"$L84*'I_Number of assets'!T81","v":0},{"$f":"$L84*'I_Number of assets'!U81","v":0},{"$f":"$L84*'I_Number of assets'!V81","v":0},{"$f":"$L84*'I_Number of assets'!W81","v":0},{"$f":"$L84*'I_Number of assets'!X81","v":0},{"$f":"$L84*'I_Number of assets'!Y81","v":0},{"$f":"$L84*'I_Number of assets'!Z81","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F84","v":"LED0121"},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E85,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E85,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I85,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H85,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K85*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K85*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K85*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K85*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K85*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K85*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K85*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L85*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L85*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L85*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L85*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L85*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L85*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L85*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D82","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E86,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0113"},{"$f":"_xlfn.XLOOKUP($E86,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0113"},null,{"$f":"_xlfn.XLOOKUP($I86,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H86,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.727949506488862},null,{"$f":"$K86*'I_Number of assets'!L82","v":8775.0181257777367},{"$f":"$K86*'I_Number of assets'!M82","v":12688.081183366046},{"$f":"$K86*'I_Number of assets'!N82","v":13079.731935268333},{"$f":"$K86*'I_Number of assets'!O82","v":13477.257448449154},{"$f":"$K86*'I_Number of assets'!P82","v":13880.745844327685},{"$f":"$K86*'I_Number of assets'!Q82","v":14215.71410669457},{"$f":"$K86*'I_Number of assets'!R82","v":14428.949818294986},null,{"$f":"$L86*'I_Number of assets'!T82","v":307.1974543562813},{"$f":"$L86*'I_Number of assets'!U82","v":2901.2136268049767},{"$f":"$L86*'I_Number of assets'!V82","v":2901.2136268049767},{"$f":"$L86*'I_Number of assets'!W82","v":2901.2136268049767},{"$f":"$L86*'I_Number of assets'!X82","v":2901.2136268049767},{"$f":"$L86*'I_Number of assets'!Y82","v":2901.2136268049767},{"$f":"$L86*'I_Number of assets'!Z82","v":2175.9102201037322}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F85","v":"LED0123"},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E87,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E87,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I87,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H87,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K87*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K87*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K87*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K87*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K87*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K87*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K87*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L87*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L87*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L87*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L87*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L87*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L87*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L87*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D83","v":"LED0119"},{"$f":"_xlfn.XLOOKUP($E88,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E88,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0115"},null,{"$f":"_xlfn.XLOOKUP($I88,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H88,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.002506015224029},null,{"$f":"$K88*'I_Number of assets'!L83","v":0},{"$f":"$K88*'I_Number of assets'!M83","v":0},{"$f":"$K88*'I_Number of assets'!N83","v":0},{"$f":"$K88*'I_Number of assets'!O83","v":0},{"$f":"$K88*'I_Number of assets'!P83","v":0},{"$f":"$K88*'I_Number of assets'!Q83","v":0},{"$f":"$K88*'I_Number of assets'!R83","v":0},null,{"$f":"$L88*'I_Number of assets'!T83","v":0},{"$f":"$L88*'I_Number of assets'!U83","v":0},{"$f":"$L88*'I_Number of assets'!V83","v":0},{"$f":"$L88*'I_Number of assets'!W83","v":0},{"$f":"$L88*'I_Number of assets'!X83","v":0},{"$f":"$L88*'I_Number of assets'!Y83","v":0},{"$f":"$L88*'I_Number of assets'!Z83","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F86","v":"LED0125"},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E89,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E89,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I89,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H89,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K89*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K89*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K89*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K89*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K89*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K89*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K89*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L89*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L89*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L89*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L89*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L89*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L89*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L89*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D84","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($E90,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E90,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I90,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H90,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K90*'I_Number of assets'!L84","v":255139.15655540916},{"$f":"$K90*'I_Number of assets'!M84","v":375336.80212294561},{"$f":"$K90*'I_Number of assets'!N84","v":386922.5524537969},{"$f":"$K90*'I_Number of assets'!O84","v":398682.08903961099},{"$f":"$K90*'I_Number of assets'!P84","v":410618.01867421222},{"$f":"$K90*'I_Number of assets'!Q84","v":420526.99660338019},{"$f":"$K90*'I_Number of assets'!R84","v":426834.90155243088},null,{"$f":"$L90*'I_Number of assets'!T84","v":20825.104808655917},{"$f":"$L90*'I_Number of assets'!U84","v":352286.79848595959},{"$f":"$L90*'I_Number of assets'!V84","v":291146.11445120629},{"$f":"$L90*'I_Number of assets'!W84","v":238739.81384998921},{"$f":"$L90*'I_Number of assets'!X84","v":192156.43553779621},{"$f":"$L90*'I_Number of assets'!Y84","v":151395.97951462731},{"$f":"$L90*'I_Number of assets'!Z84","v":104812.60120243431}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F87","v":"LED0127"},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E91,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E91,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I91,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H91,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K91*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K91*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K91*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K91*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K91*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K91*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K91*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L91*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L91*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L91*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L91*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L91*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L91*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L91*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D85","v":"LED0123"},{"$f":"_xlfn.XLOOKUP($E92,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0119"},{"$f":"_xlfn.XLOOKUP($E92,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0119"},null,{"$f":"_xlfn.XLOOKUP($I92,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H92,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K92*'I_Number of assets'!L85","v":0},{"$f":"$K92*'I_Number of assets'!M85","v":1584.6031125683462},{"$f":"$K92*'I_Number of assets'!N85","v":1584.6031125683462},{"$f":"$K92*'I_Number of assets'!O85","v":1584.6031125683462},{"$f":"$K92*'I_Number of assets'!P85","v":1584.6031125683462},{"$f":"$K92*'I_Number of assets'!Q85","v":1584.6031125683462},{"$f":"$K92*'I_Number of assets'!R85","v":1584.6031125683462},null,{"$f":"$L92*'I_Number of assets'!T85","v":0},{"$f":"$L92*'I_Number of assets'!U85","v":0},{"$f":"$L92*'I_Number of assets'!V85","v":0},{"$f":"$L92*'I_Number of assets'!W85","v":0},{"$f":"$L92*'I_Number of assets'!X85","v":0},{"$f":"$L92*'I_Number of assets'!Y85","v":0},{"$f":"$L92*'I_Number of assets'!Z85","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F88","v":"LED0129"},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E93,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E93,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I93,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H93,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K93*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K93*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K93*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K93*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K93*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K93*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K93*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L93*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L93*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L93*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L93*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L93*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L93*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L93*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D86","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E94,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($E94,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0121"},null,{"$f":"_xlfn.XLOOKUP($I94,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H94,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K94*'I_Number of assets'!L86","v":765320.47625936079},{"$f":"$K94*'I_Number of assets'!M86","v":1054874.5747478632},{"$f":"$K94*'I_Number of assets'!N86","v":1088006.4002971882},{"$f":"$K94*'I_Number of assets'!O86","v":1121726.0485578722},{"$f":"$K94*'I_Number of assets'!P86","v":1156407.5885280527},{"$f":"$K94*'I_Number of assets'!Q86","v":1184302.4481034521},{"$f":"$K94*'I_Number of assets'!R86","v":1202311.1984423595},null,{"$f":"$L94*'I_Number of assets'!T86","v":61200.234877783463},{"$f":"$L94*'I_Number of assets'!U86","v":870223.62773245852},{"$f":"$L94*'I_Number of assets'!V86","v":735757.58612948377},{"$f":"$L94*'I_Number of assets'!W86","v":636810.87627069151},{"$f":"$L94*'I_Number of assets'!X86","v":497270.64441854798},{"$f":"$L94*'I_Number of assets'!Y86","v":423694.88580559951},{"$f":"$L94*'I_Number of assets'!Z86","v":312062.70032388472}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F89","v":"LED0131"},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E95,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E95,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I95,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H95,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K95*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K95*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K95*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K95*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K95*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K95*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K95*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L95*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L95*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L95*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L95*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L95*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L95*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L95*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D87","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($E96,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0123"},{"$f":"_xlfn.XLOOKUP($E96,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0123"},null,{"$f":"_xlfn.XLOOKUP($I96,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H96,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K96*'I_Number of assets'!L87","v":0},{"$f":"$K96*'I_Number of assets'!M87","v":3040.724891685205},{"$f":"$K96*'I_Number of assets'!N87","v":3040.724891685205},{"$f":"$K96*'I_Number of assets'!O87","v":3040.724891685205},{"$f":"$K96*'I_Number of assets'!P87","v":3040.724891685205},{"$f":"$K96*'I_Number of assets'!Q87","v":3040.724891685205},{"$f":"$K96*'I_Number of assets'!R87","v":3040.724891685205},null,{"$f":"$L96*'I_Number of assets'!T87","v":0},{"$f":"$L96*'I_Number of assets'!U87","v":0},{"$f":"$L96*'I_Number of assets'!V87","v":0},{"$f":"$L96*'I_Number of assets'!W87","v":0},{"$f":"$L96*'I_Number of assets'!X87","v":0},{"$f":"$L96*'I_Number of assets'!Y87","v":0},{"$f":"$L96*'I_Number of assets'!Z87","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F90","v":"LED0133"},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E97,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E97,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I97,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H97,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K97*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K97*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K97*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K97*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K97*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K97*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K97*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L97*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L97*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L97*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L97*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L97*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L97*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L97*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D88","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($E98,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E98,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0125"},null,{"$f":"_xlfn.XLOOKUP($I98,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H98,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":135.19797376445115},null,{"$f":"$K98*'I_Number of assets'!L88","v":40685.755592971051},{"$f":"$K98*'I_Number of assets'!M88","v":65011.55472645269},{"$f":"$K98*'I_Number of assets'!N88","v":67385.572174328772},{"$f":"$K98*'I_Number of assets'!O88","v":69820.461864458077},{"$f":"$K98*'I_Number of assets'!P88","v":72255.351554587396},{"$f":"$K98*'I_Number of assets'!Q88","v":74325.007791197306},{"$f":"$K98*'I_Number of assets'!R88","v":75603.324878515195},null,{"$f":"$L98*'I_Number of assets'!T88","v":4872.650708144859},{"$f":"$L98*'I_Number of assets'!U88","v":55701.565190953872},{"$f":"$L98*'I_Number of assets'!V88","v":51988.127511556952},{"$f":"$L98*'I_Number of assets'!W88","v":46417.97099246156},{"$f":"$L98*'I_Number of assets'!X88","v":31564.22027487386},{"$f":"$L98*'I_Number of assets'!Y88","v":29707.5014351754},{"$f":"$L98*'I_Number of assets'!Z88","v":12997.031877889236}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F91","v":"LED0135"},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E99,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E99,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I99,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H99,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K99*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K99*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K99*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K99*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K99*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K99*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K99*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L99*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L99*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L99*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L99*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L99*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L99*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L99*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D89","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($E100,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($E100,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0127"},null,{"$f":"_xlfn.XLOOKUP($I100,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H100,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K100*'I_Number of assets'!L89","v":0},{"$f":"$K100*'I_Number of assets'!M89","v":0},{"$f":"$K100*'I_Number of assets'!N89","v":0},{"$f":"$K100*'I_Number of assets'!O89","v":0},{"$f":"$K100*'I_Number of assets'!P89","v":0},{"$f":"$K100*'I_Number of assets'!Q89","v":0},{"$f":"$K100*'I_Number of assets'!R89","v":0},null,{"$f":"$L100*'I_Number of assets'!T89","v":0},{"$f":"$L100*'I_Number of assets'!U89","v":0},{"$f":"$L100*'I_Number of assets'!V89","v":0},{"$f":"$L100*'I_Number of assets'!W89","v":0},{"$f":"$L100*'I_Number of assets'!X89","v":0},{"$f":"$L100*'I_Number of assets'!Y89","v":0},{"$f":"$L100*'I_Number of assets'!Z89","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F92","v":"LED0137"},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E101,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E101,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I101,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H101,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K101*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K101*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K101*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K101*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K101*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K101*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K101*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L101*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L101*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L101*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L101*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L101*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L101*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L101*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D90","v":"LED0133"},{"$f":"_xlfn.XLOOKUP($E102,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($E102,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0129"},null,{"$f":"_xlfn.XLOOKUP($I102,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H102,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":196.11040401392714},null,{"$f":"$K102*'I_Number of assets'!L90","v":357842.67065799737},{"$f":"$K102*'I_Number of assets'!M90","v":412682.04304617795},{"$f":"$K102*'I_Number of assets'!N90","v":425420.55173947813},{"$f":"$K102*'I_Number of assets'!O90","v":438350.13806317782},{"$f":"$K102*'I_Number of assets'!P90","v":451473.66818173294},{"$f":"$K102*'I_Number of assets'!Q90","v":462368.56906323263},{"$f":"$K102*'I_Number of assets'!R90","v":469304.09759918117},null,{"$f":"$L102*'I_Number of assets'!T90","v":72535.531977688108},{"$f":"$L102*'I_Number of assets'!U90","v":549501.35204702383},{"$f":"$L102*'I_Number of assets'!V90","v":450123.44795341301},{"$f":"$L102*'I_Number of assets'!W90","v":323465.33489292889},{"$f":"$L102*'I_Number of assets'!X90","v":218241.67173498802},{"$f":"$L102*'I_Number of assets'!Y90","v":163681.25380124102},{"$f":"$L102*'I_Number of assets'!Z90","v":66251.936062407083}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F93","v":"LED0139"},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E103,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E103,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I103,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H103,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K103*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K103*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K103*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K103*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K103*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K103*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K103*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L103*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L103*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L103*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L103*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L103*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L103*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L103*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D91","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($E104,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($E104,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0131"},null,{"$f":"_xlfn.XLOOKUP($I104,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H104,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":200.38496052266228},null,{"$f":"$K104*'I_Number of assets'!L91","v":0},{"$f":"$K104*'I_Number of assets'!M91","v":1670.2573348693379},{"$f":"$K104*'I_Number of assets'!N91","v":1670.2573348693379},{"$f":"$K104*'I_Number of assets'!O91","v":1670.2573348693379},{"$f":"$K104*'I_Number of assets'!P91","v":1670.2573348693379},{"$f":"$K104*'I_Number of assets'!Q91","v":1670.2573348693379},{"$f":"$K104*'I_Number of assets'!R91","v":1670.2573348693379},null,{"$f":"$L104*'I_Number of assets'!T91","v":0},{"$f":"$L104*'I_Number of assets'!U91","v":0},{"$f":"$L104*'I_Number of assets'!V91","v":0},{"$f":"$L104*'I_Number of assets'!W91","v":0},{"$f":"$L104*'I_Number of assets'!X91","v":0},{"$f":"$L104*'I_Number of assets'!Y91","v":0},{"$f":"$L104*'I_Number of assets'!Z91","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F94","v":"LED0141"},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E105,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E105,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I105,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H105,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K105*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K105*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K105*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K105*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K105*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K105*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K105*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L105*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L105*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L105*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L105*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L105*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L105*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L105*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D92","v":"LED0137"},{"$f":"_xlfn.XLOOKUP($E106,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0133"},{"$f":"_xlfn.XLOOKUP($E106,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0133"},null,{"$f":"_xlfn.XLOOKUP($I106,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H106,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K106*'I_Number of assets'!L92","v":201299.72456277223},{"$f":"$K106*'I_Number of assets'!M92","v":212207.24890346022},{"$f":"$K106*'I_Number of assets'!N92","v":218757.57967381453},{"$f":"$K106*'I_Number of assets'!O92","v":225406.16540572408},{"$f":"$K106*'I_Number of assets'!P92","v":232154.47992361232},{"$f":"$K106*'I_Number of assets'!Q92","v":237756.80011683732},{"$f":"$K106*'I_Number of assets'!R92","v":241323.15211858987},null,{"$f":"$L106*'I_Number of assets'!T92","v":25058.337074036495},{"$f":"$L106*'I_Number of assets'!U92","v":102382.34666581916},{"$f":"$L106*'I_Number of assets'!V92","v":90798.942481000224},{"$f":"$L106*'I_Number of assets'!W92","v":71742.374305975478},{"$f":"$L106*'I_Number of assets'!X92","v":59785.311921646236},{"$f":"$L106*'I_Number of assets'!Y92","v":56422.388126053636},{"$f":"$L106*'I_Number of assets'!Z92","v":26903.390364740804}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F95","v":"LED0143"},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E107,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E107,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I107,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H107,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K107*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K107*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K107*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K107*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K107*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K107*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K107*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L107*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L107*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L107*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L107*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L107*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L107*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L107*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D93","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E108,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($E108,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0135"},null,{"$f":"_xlfn.XLOOKUP($I108,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H108,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K108*'I_Number of assets'!L93","v":0},{"$f":"$K108*'I_Number of assets'!M93","v":0},{"$f":"$K108*'I_Number of assets'!N93","v":0},{"$f":"$K108*'I_Number of assets'!O93","v":0},{"$f":"$K108*'I_Number of assets'!P93","v":0},{"$f":"$K108*'I_Number of assets'!Q93","v":0},{"$f":"$K108*'I_Number of assets'!R93","v":0},null,{"$f":"$L108*'I_Number of assets'!T93","v":0},{"$f":"$L108*'I_Number of assets'!U93","v":0},{"$f":"$L108*'I_Number of assets'!V93","v":0},{"$f":"$L108*'I_Number of assets'!W93","v":0},{"$f":"$L108*'I_Number of assets'!X93","v":0},{"$f":"$L108*'I_Number of assets'!Y93","v":0},{"$f":"$L108*'I_Number of assets'!Z93","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F96","v":"LED0145"},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E109,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E109,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I109,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H109,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D94","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($E110,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0137"},{"$f":"_xlfn.XLOOKUP($E110,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0137"},null,{"$f":"_xlfn.XLOOKUP($I110,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H110,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K110*'I_Number of assets'!L94","v":242.62722928417705},{"$f":"$K110*'I_Number of assets'!M94","v":508.97746867370961},{"$f":"$K110*'I_Number of assets'!N94","v":524.68838708812802},{"$f":"$K110*'I_Number of assets'!O94","v":540.63496927876258},{"$f":"$K110*'I_Number of assets'!P94","v":556.82075020225682},{"$f":"$K110*'I_Number of assets'!Q94","v":570.2578724748538},{"$f":"$K110*'I_Number of assets'!R94","v":578.81174056197653},null,{"$f":"$L110*'I_Number of assets'!T94","v":77.574108024024838},{"$f":"$L110*'I_Number of assets'!U94","v":418.45645776220368},{"$f":"$L110*'I_Number of assets'!V94","v":418.45645776220368},{"$f":"$L110*'I_Number of assets'!W94","v":418.45645776220368},{"$f":"$L110*'I_Number of assets'!X94","v":418.45645776220368},{"$f":"$L110*'I_Number of assets'!Y94","v":0},{"$f":"$L110*'I_Number of assets'!Z94","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F97","v":"LED0147"},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E111,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E111,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I111,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H111,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K111*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K111*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K111*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K111*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K111*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K111*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K111*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L111*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L111*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L111*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L111*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L111*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L111*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L111*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D95","v":"LED0143"},{"$f":"_xlfn.XLOOKUP($E112,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E112,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0139"},null,{"$f":"_xlfn.XLOOKUP($I112,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H112,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K112*'I_Number of assets'!L95","v":0},{"$f":"$K112*'I_Number of assets'!M95","v":0},{"$f":"$K112*'I_Number of assets'!N95","v":0},{"$f":"$K112*'I_Number of assets'!O95","v":0},{"$f":"$K112*'I_Number of assets'!P95","v":0},{"$f":"$K112*'I_Number of assets'!Q95","v":0},{"$f":"$K112*'I_Number of assets'!R95","v":0},null,{"$f":"$L112*'I_Number of assets'!T95","v":0},{"$f":"$L112*'I_Number of assets'!U95","v":0},{"$f":"$L112*'I_Number of assets'!V95","v":0},{"$f":"$L112*'I_Number of assets'!W95","v":0},{"$f":"$L112*'I_Number of assets'!X95","v":0},{"$f":"$L112*'I_Number of assets'!Y95","v":0},{"$f":"$L112*'I_Number of assets'!Z95","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F98","v":"LED0149"},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E113,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E113,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I113,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H113,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K113*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K113*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K113*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K113*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K113*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K113*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K113*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L113*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L113*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L113*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L113*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L113*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L113*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L113*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D96","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($E114,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($E114,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0141"},null,{"$f":"_xlfn.XLOOKUP($I114,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H114,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K114*'I_Number of assets'!L96","v":7278.816878525311},{"$f":"$K114*'I_Number of assets'!M96","v":8179.9950322560471},{"$f":"$K114*'I_Number of assets'!N96","v":8432.491935344915},{"$f":"$K114*'I_Number of assets'!O96","v":8688.7762919801135},{"$f":"$K114*'I_Number of assets'!P96","v":8948.9049139648396},{"$f":"$K114*'I_Number of assets'!Q96","v":9164.858664774436},{"$f":"$K114*'I_Number of assets'!R96","v":9302.3315447460536},null,{"$f":"$L114*'I_Number of assets'!T96","v":754.77510509862043},{"$f":"$L114*'I_Number of assets'!U96","v":3696.3653768994659},{"$f":"$L114*'I_Number of assets'!V96","v":3696.3653768994659},{"$f":"$L114*'I_Number of assets'!W96","v":3696.3653768994659},{"$f":"$L114*'I_Number of assets'!X96","v":3696.3653768994659},{"$f":"$L114*'I_Number of assets'!Y96","v":3696.3653768994659},{"$f":"$L114*'I_Number of assets'!Z96","v":3696.3653768994659}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F99","v":"LED0151"},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E115,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E115,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I115,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H115,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D97","v":"LED0147"},{"$f":"_xlfn.XLOOKUP($E116,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0143"},{"$f":"_xlfn.XLOOKUP($E116,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0143"},null,{"$f":"_xlfn.XLOOKUP($I116,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H116,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K116*'I_Number of assets'!L97","v":0},{"$f":"$K116*'I_Number of assets'!M97","v":0},{"$f":"$K116*'I_Number of assets'!N97","v":0},{"$f":"$K116*'I_Number of assets'!O97","v":0},{"$f":"$K116*'I_Number of assets'!P97","v":0},{"$f":"$K116*'I_Number of assets'!Q97","v":0},{"$f":"$K116*'I_Number of assets'!R97","v":0},null,{"$f":"$L116*'I_Number of assets'!T97","v":0},{"$f":"$L116*'I_Number of assets'!U97","v":0},{"$f":"$L116*'I_Number of assets'!V97","v":0},{"$f":"$L116*'I_Number of assets'!W97","v":0},{"$f":"$L116*'I_Number of assets'!X97","v":0},{"$f":"$L116*'I_Number of assets'!Y97","v":0},{"$f":"$L116*'I_Number of assets'!Z97","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F100","v":"LED0153"},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E117,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E117,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I117,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H117,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D98","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($E118,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($E118,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0145"},null,{"$f":"_xlfn.XLOOKUP($I118,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H118,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K118*'I_Number of assets'!L98","v":67369.493997906495},{"$f":"$K118*'I_Number of assets'!M98","v":68202.980802277089},{"$f":"$K118*'I_Number of assets'!N98","v":70308.243869809143},{"$f":"$K118*'I_Number of assets'!O98","v":72445.085883354186},{"$f":"$K118*'I_Number of assets'!P98","v":74613.980527102394},{"$f":"$K118*'I_Number of assets'!Q98","v":76414.554911630403},{"$f":"$K118*'I_Number of assets'!R98","v":77560.773235304863},null,{"$f":"$L118*'I_Number of assets'!T98","v":2429.5890739895622},{"$f":"$L118*'I_Number of assets'!U98","v":21550.50757475349},{"$f":"$L118*'I_Number of assets'!V98","v":12930.304544852097},{"$f":"$L118*'I_Number of assets'!W98","v":11206.263938871816},{"$f":"$L118*'I_Number of assets'!X98","v":7758.1827269112582},{"$f":"$L118*'I_Number of assets'!Y98","v":6034.1421209309774},{"$f":"$L118*'I_Number of assets'!Z98","v":1724.0406059802797}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F101","v":"LED0155"},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E119,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E119,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I119,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H119,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D99","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($E120,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0147"},{"$f":"_xlfn.XLOOKUP($E120,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0147"},null,{"$f":"_xlfn.XLOOKUP($I120,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H120,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K120*'I_Number of assets'!L99","v":0},{"$f":"$K120*'I_Number of assets'!M99","v":0},{"$f":"$K120*'I_Number of assets'!N99","v":0},{"$f":"$K120*'I_Number of assets'!O99","v":0},{"$f":"$K120*'I_Number of assets'!P99","v":0},{"$f":"$K120*'I_Number of assets'!Q99","v":0},{"$f":"$K120*'I_Number of assets'!R99","v":0},null,{"$f":"$L120*'I_Number of assets'!T99","v":0},{"$f":"$L120*'I_Number of assets'!U99","v":0},{"$f":"$L120*'I_Number of assets'!V99","v":0},{"$f":"$L120*'I_Number of assets'!W99","v":0},{"$f":"$L120*'I_Number of assets'!X99","v":0},{"$f":"$L120*'I_Number of assets'!Y99","v":0},{"$f":"$L120*'I_Number of assets'!Z99","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F102","v":"LED0157"},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E121,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E121,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I121,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H121,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D100","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($E122,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($E122,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0149"},null,{"$f":"_xlfn.XLOOKUP($I122,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H122,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K122*'I_Number of assets'!L100","v":428.72524439855914},{"$f":"$K122*'I_Number of assets'!M100","v":428.27111150495847},{"$f":"$K122*'I_Number of assets'!N100","v":441.49081749634513},{"$f":"$K122*'I_Number of assets'!O100","v":454.90881907760257},{"$f":"$K122*'I_Number of assets'!P100","v":468.52809068257898},{"$f":"$K122*'I_Number of assets'!Q100","v":479.83454655794185},{"$f":"$K122*'I_Number of assets'!R100","v":487.03206475631094},null,{"$f":"$L122*'I_Number of assets'!T100","v":796.72470574472982},{"$f":"$L122*'I_Number of assets'!U100","v":0},{"$f":"$L122*'I_Number of assets'!V100","v":796.72470574472982},{"$f":"$L122*'I_Number of assets'!W100","v":796.72470574472982},{"$f":"$L122*'I_Number of assets'!X100","v":796.72470574472982},{"$f":"$L122*'I_Number of assets'!Y100","v":796.72470574472982},{"$f":"$L122*'I_Number of assets'!Z100","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F103","v":"LED0159"},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E123,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E123,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I123,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H123,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F104","v":"LED0163"},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D101","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($E124,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($E124,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0151"},null,{"$f":"_xlfn.XLOOKUP($I124,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H124,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K124*'I_Number of assets'!L101","v":0},{"$f":"$K124*'I_Number of assets'!M101","v":0},{"$f":"$K124*'I_Number of assets'!N101","v":0},{"$f":"$K124*'I_Number of assets'!O101","v":0},{"$f":"$K124*'I_Number of assets'!P101","v":0},{"$f":"$K124*'I_Number of assets'!Q101","v":0},{"$f":"$K124*'I_Number of assets'!R101","v":0},null,{"$f":"$L124*'I_Number of assets'!T101","v":0},{"$f":"$L124*'I_Number of assets'!U101","v":0},{"$f":"$L124*'I_Number of assets'!V101","v":0},{"$f":"$L124*'I_Number of assets'!W101","v":0},{"$f":"$L124*'I_Number of assets'!X101","v":0},{"$f":"$L124*'I_Number of assets'!Y101","v":0},{"$f":"$L124*'I_Number of assets'!Z101","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F105","v":"LED0167"},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E125,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E125,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I125,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H125,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F106","v":"LED0171"},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D102","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($E126,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($E126,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0153"},null,{"$f":"_xlfn.XLOOKUP($I126,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H126,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K126*'I_Number of assets'!L102","v":532810.20651087596},{"$f":"$K126*'I_Number of assets'!M102","v":610971.56767297373},{"$f":"$K126*'I_Number of assets'!N102","v":629830.80024028593},{"$f":"$K126*'I_Number of assets'!O102","v":648972.92129610793},{"$f":"$K126*'I_Number of assets'!P102","v":668402.17416776705},{"$f":"$K126*'I_Number of assets'!Q102","v":684531.96411955962},{"$f":"$K126*'I_Number of assets'!R102","v":694799.94358135306},null,{"$f":"$L126*'I_Number of assets'!T102","v":36912.662882775112},{"$f":"$L126*'I_Number of assets'!U102","v":485885.20675627346},{"$f":"$L126*'I_Number of assets'!V102","v":395690.94681948016},{"$f":"$L126*'I_Number of assets'!W102","v":302587.19462666131},{"$f":"$L126*'I_Number of assets'!X102","v":192026.48889768889},{"$f":"$L126*'I_Number of assets'!Y102","v":119289.18249704917},{"$f":"$L126*'I_Number of assets'!Z102","v":75646.798656665327}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F107","v":"LED0175"},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E127,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E127,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I127,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H127,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F108","v":"LED0179"},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D103","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($E128,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($E128,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0155"},null,{"$f":"_xlfn.XLOOKUP($I128,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H128,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K128*'I_Number of assets'!L103","v":6954.876186909959},{"$f":"$K128*'I_Number of assets'!M103","v":64283.493836894268},{"$f":"$K128*'I_Number of assets'!N103","v":66267.771706201413},{"$f":"$K128*'I_Number of assets'!O103","v":68281.813743548148},{"$f":"$K128*'I_Number of assets'!P103","v":70326.066411455089},{"$f":"$K128*'I_Number of assets'!Q103","v":72023.16543834706},{"$f":"$K128*'I_Number of assets'!R103","v":73103.512919922272},null,{"$f":"$L128*'I_Number of assets'!T103","v":308.81053171454971},{"$f":"$L128*'I_Number of assets'!U103","v":51215.114656839491},{"$f":"$L128*'I_Number of assets'!V103","v":25607.557328419745},{"$f":"$L128*'I_Number of assets'!W103","v":25607.557328419745},{"$f":"$L128*'I_Number of assets'!X103","v":25607.557328419745},{"$f":"$L128*'I_Number of assets'!Y103","v":25607.557328419745},{"$f":"$L128*'I_Number of assets'!Z103","v":25607.557328419745}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F109","v":"LED0183"},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D104","v":"LED0163"},{"$f":"_xlfn.XLOOKUP($E129,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E129,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I129,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H129,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K129*'I_Number of assets'!L104","v":{"$error":"#N/A"}},{"$f":"$K129*'I_Number of assets'!M104","v":{"$error":"#N/A"}},{"$f":"$K129*'I_Number of assets'!N104","v":{"$error":"#N/A"}},{"$f":"$K129*'I_Number of assets'!O104","v":{"$error":"#N/A"}},{"$f":"$K129*'I_Number of assets'!P104","v":{"$error":"#N/A"}},{"$f":"$K129*'I_Number of assets'!Q104","v":{"$error":"#N/A"}},{"$f":"$K129*'I_Number of assets'!R104","v":{"$error":"#N/A"}},null,{"$f":"$L129*'I_Number of assets'!T104","v":{"$error":"#N/A"}},{"$f":"$L129*'I_Number of assets'!U104","v":{"$error":"#N/A"}},{"$f":"$L129*'I_Number of assets'!V104","v":{"$error":"#N/A"}},{"$f":"$L129*'I_Number of assets'!W104","v":{"$error":"#N/A"}},{"$f":"$L129*'I_Number of assets'!X104","v":{"$error":"#N/A"}},{"$f":"$L129*'I_Number of assets'!Y104","v":{"$error":"#N/A"}},{"$f":"$L129*'I_Number of assets'!Z104","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F110","v":"LED0187"},"LED 17W Luminaire GE Evolve 3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D105","v":"LED0167"},{"$f":"_xlfn.XLOOKUP($E130,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($E130,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0157"},null,{"$f":"_xlfn.XLOOKUP($I130,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H130,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":54.888659092512619},null,{"$f":"$K130*'I_Number of assets'!L105","v":283.06510083153989},{"$f":"$K130*'I_Number of assets'!M105","v":327.19980129024191},{"$f":"$K130*'I_Number of assets'!N105","v":337.29967741379659},{"$f":"$K130*'I_Number of assets'!O105","v":347.55105167920448},{"$f":"$K130*'I_Number of assets'!P105","v":357.9561965585936},{"$f":"$K130*'I_Number of assets'!Q105","v":366.59434659097741},{"$f":"$K130*'I_Number of assets'!R105","v":372.09326178984202},null,{"$f":"$L130*'I_Number of assets'!T105","v":0},{"$f":"$L130*'I_Number of assets'!U105","v":219.55463637005047},{"$f":"$L130*'I_Number of assets'!V105","v":219.55463637005047},{"$f":"$L130*'I_Number of assets'!W105","v":219.55463637005047},{"$f":"$L130*'I_Number of assets'!X105","v":219.55463637005047},{"$f":"$L130*'I_Number of assets'!Y105","v":219.55463637005047},{"$f":"$L130*'I_Number of assets'!Z105","v":219.55463637005047}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F111","v":"LED0191"},"LED 17W Luminaire GE Evolve 3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D106","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($E131,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E131,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I131,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H131,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K131*'I_Number of assets'!L106","v":{"$error":"#N/A"}},{"$f":"$K131*'I_Number of assets'!M106","v":{"$error":"#N/A"}},{"$f":"$K131*'I_Number of assets'!N106","v":{"$error":"#N/A"}},{"$f":"$K131*'I_Number of assets'!O106","v":{"$error":"#N/A"}},{"$f":"$K131*'I_Number of assets'!P106","v":{"$error":"#N/A"}},{"$f":"$K131*'I_Number of assets'!Q106","v":{"$error":"#N/A"}},{"$f":"$K131*'I_Number of assets'!R106","v":{"$error":"#N/A"}},null,{"$f":"$L131*'I_Number of assets'!T106","v":{"$error":"#N/A"}},{"$f":"$L131*'I_Number of assets'!U106","v":{"$error":"#N/A"}},{"$f":"$L131*'I_Number of assets'!V106","v":{"$error":"#N/A"}},{"$f":"$L131*'I_Number of assets'!W106","v":{"$error":"#N/A"}},{"$f":"$L131*'I_Number of assets'!X106","v":{"$error":"#N/A"}},{"$f":"$L131*'I_Number of assets'!Y106","v":{"$error":"#N/A"}},{"$f":"$L131*'I_Number of assets'!Z106","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F112","v":"LED0195"},"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D107","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($E132,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($E132,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0159"},null,{"$f":"_xlfn.XLOOKUP($I132,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H132,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K132*'I_Number of assets'!L107","v":1536.6391187997879},{"$f":"$K132*'I_Number of assets'!M107","v":3599.1978141926611},{"$f":"$K132*'I_Number of assets'!N107","v":3710.2964515517624},{"$f":"$K132*'I_Number of assets'!O107","v":3823.0615684712498},{"$f":"$K132*'I_Number of assets'!P107","v":3937.5181621445299},{"$f":"$K132*'I_Number of assets'!Q107","v":4032.5378125007519},{"$f":"$K132*'I_Number of assets'!R107","v":4093.0258796882626},null,{"$f":"$L132*'I_Number of assets'!T107","v":135.93929870147943},{"$f":"$L132*'I_Number of assets'!U107","v":3055.3943219732687},{"$f":"$L132*'I_Number of assets'!V107","v":3055.3943219732687},{"$f":"$L132*'I_Number of assets'!W107","v":3055.3943219732687},{"$f":"$L132*'I_Number of assets'!X107","v":3055.3943219732687},{"$f":"$L132*'I_Number of assets'!Y107","v":3055.3943219732687},{"$f":"$L132*'I_Number of assets'!Z107","v":3055.3943219732687}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F113","v":"LED0199"},"Bourke Hill 34W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D108","v":"LED0179"},{"$f":"_xlfn.XLOOKUP($E133,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0163"},{"$f":"_xlfn.XLOOKUP($E133,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0163"},null,{"$f":"_xlfn.XLOOKUP($I133,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H133,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K133*'I_Number of assets'!L108","v":849.19530249461968},{"$f":"$K133*'I_Number of assets'!M108","v":508.97746867370961},{"$f":"$K133*'I_Number of assets'!N108","v":524.68838708812802},{"$f":"$K133*'I_Number of assets'!O108","v":540.63496927876258},{"$f":"$K133*'I_Number of assets'!P108","v":556.82075020225659},{"$f":"$K133*'I_Number of assets'!Q108","v":570.25787247485368},{"$f":"$K133*'I_Number of assets'!R108","v":578.81174056197653},null,{"$f":"$L133*'I_Number of assets'!T108","v":0},{"$f":"$L133*'I_Number of assets'!U108","v":611.07886439465369},{"$f":"$L133*'I_Number of assets'!V108","v":611.07886439465369},{"$f":"$L133*'I_Number of assets'!W108","v":611.07886439465369},{"$f":"$L133*'I_Number of assets'!X108","v":611.07886439465369},{"$f":"$L133*'I_Number of assets'!Y108","v":611.07886439465369},{"$f":"$L133*'I_Number of assets'!Z108","v":611.07886439465369}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F114","v":"LED0203"},"Bourke Hill 17W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D109","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($E134,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0167"},{"$f":"_xlfn.XLOOKUP($E134,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0167"},null,{"$f":"_xlfn.XLOOKUP($I134,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H134,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K134*'I_Number of assets'!L109","v":5216.4854296098065},{"$f":"$K134*'I_Number of assets'!M109","v":9452.4387039403209},{"$f":"$K134*'I_Number of assets'!N109","v":9744.2129030652322},{"$f":"$K134*'I_Number of assets'!O109","v":10040.363715177018},{"$f":"$K134*'I_Number of assets'!P109","v":10340.956789470481},{"$f":"$K134*'I_Number of assets'!Q109","v":10590.50334596157},{"$f":"$K134*'I_Number of assets'!R109","v":10749.360896150993},null,{"$f":"$L134*'I_Number of assets'!T109","v":0},{"$f":"$L134*'I_Number of assets'!U109","v":5988.5728710676067},{"$f":"$L134*'I_Number of assets'!V109","v":5988.5728710676067},{"$f":"$L134*'I_Number of assets'!W109","v":5988.5728710676067},{"$f":"$L134*'I_Number of assets'!X109","v":5988.5728710676067},{"$f":"$L134*'I_Number of assets'!Y109","v":5988.5728710676067},{"$f":"$L134*'I_Number of assets'!Z109","v":5988.5728710676067}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F115","v":"LED0210"},"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D110","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($E135,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($E135,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0171"},null,{"$f":"_xlfn.XLOOKUP($I135,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H135,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K135*'I_Number of assets'!L110","v":161.75148618945136},{"$f":"$K135*'I_Number of assets'!M110","v":145.42213390677418},{"$f":"$K135*'I_Number of assets'!N110","v":149.91096773946512},{"$f":"$K135*'I_Number of assets'!O110","v":154.46713407964643},{"$f":"$K135*'I_Number of assets'!P110","v":159.0916429149305},{"$f":"$K135*'I_Number of assets'!Q110","v":162.93082070710111},{"$f":"$K135*'I_Number of assets'!R110","v":165.37478301770761},null,{"$f":"$L135*'I_Number of assets'!T110","v":0},{"$f":"$L135*'I_Number of assets'!U110","v":244.4315457578615},{"$f":"$L135*'I_Number of assets'!V110","v":244.4315457578615},{"$f":"$L135*'I_Number of assets'!W110","v":244.4315457578615},{"$f":"$L135*'I_Number of assets'!X110","v":244.4315457578615},{"$f":"$L135*'I_Number of assets'!Y110","v":244.4315457578615},{"$f":"$L135*'I_Number of assets'!Z110","v":244.4315457578615}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F116","v":"LED0214"},"Parkville 80W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D111","v":"LED0191"},{"$f":"_xlfn.XLOOKUP($E136,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($E136,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0175"},null,{"$f":"_xlfn.XLOOKUP($I136,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H136,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K136*'I_Number of assets'!L111","v":0},{"$f":"$K136*'I_Number of assets'!M111","v":0},{"$f":"$K136*'I_Number of assets'!N111","v":0},{"$f":"$K136*'I_Number of assets'!O111","v":0},{"$f":"$K136*'I_Number of assets'!P111","v":0},{"$f":"$K136*'I_Number of assets'!Q111","v":0},{"$f":"$K136*'I_Number of assets'!R111","v":0},null,{"$f":"$L136*'I_Number of assets'!T111","v":0},{"$f":"$L136*'I_Number of assets'!U111","v":0},{"$f":"$L136*'I_Number of assets'!V111","v":0},{"$f":"$L136*'I_Number of assets'!W111","v":0},{"$f":"$L136*'I_Number of assets'!X111","v":0},{"$f":"$L136*'I_Number of assets'!Y111","v":0},{"$f":"$L136*'I_Number of assets'!Z111","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F117","v":"LED0218"},"Parkville 100W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D112","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($E137,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0179"},{"$f":"_xlfn.XLOOKUP($E137,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0179"},null,{"$f":"_xlfn.XLOOKUP($I137,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H137,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K137*'I_Number of assets'!L112","v":47.636138266506563},{"$f":"$K137*'I_Number of assets'!M112","v":128.48133345148753},{"$f":"$K137*'I_Number of assets'!N112","v":132.44724524890353},{"$f":"$K137*'I_Number of assets'!O112","v":136.47264572328078},{"$f":"$K137*'I_Number of assets'!P112","v":140.55842720477366},{"$f":"$K137*'I_Number of assets'!Q112","v":143.95036396738251},{"$f":"$K137*'I_Number of assets'!R112","v":146.10961942689329},null,{"$f":"$L137*'I_Number of assets'!T112","v":0},{"$f":"$L137*'I_Number of assets'!U112","v":0},{"$f":"$L137*'I_Number of assets'!V112","v":0},{"$f":"$L137*'I_Number of assets'!W112","v":0},{"$f":"$L137*'I_Number of assets'!X112","v":0},{"$f":"$L137*'I_Number of assets'!Y112","v":0},{"$f":"$L137*'I_Number of assets'!Z112","v":0}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!F119","v":"LED0223"},"Parkville 155W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!D113","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E138,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($E138,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0183"},null,{"$f":"_xlfn.XLOOKUP($I138,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H138,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.97532953785495},null,{"$f":"$K138*'I_Number of assets'!L113","v":3810.8910613205253},{"$f":"$K138*'I_Number of assets'!M113","v":17730.424016305282},{"$f":"$K138*'I_Number of assets'!N113","v":18277.719844348689},{"$f":"$K138*'I_Number of assets'!O113","v":18833.225109812749},{"$f":"$K138*'I_Number of assets'!P113","v":19397.06295425877},{"$f":"$K138*'I_Number of assets'!Q113","v":19865.150227498791},{"$f":"$K138*'I_Number of assets'!R113","v":20163.127480911273},null,{"$f":"$L138*'I_Number of assets'!T113","v":804.36673715749725},{"$f":"$L138*'I_Number of assets'!U113","v":23858.360260550478},{"$f":"$L138*'I_Number of assets'!V113","v":23858.360260550478},{"$f":"$L138*'I_Number of assets'!W113","v":23858.360260550478},{"$f":"$L138*'I_Number of assets'!X113","v":23858.360260550478},{"$f":"$L138*'I_Number of assets'!Y113","v":23858.360260550478},{"$f":"$L138*'I_Number of assets'!Z113","v":23858.360260550478}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E139,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($E139,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0187"},null,{"$f":"_xlfn.XLOOKUP($I139,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H139,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E140,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0191"},{"$f":"_xlfn.XLOOKUP($E140,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0191"},null,{"$f":"_xlfn.XLOOKUP($I140,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H140,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E141,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($E141,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0195"},null,{"$f":"_xlfn.XLOOKUP($I141,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H141,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":227.91426004938813},null,{"$f":"$K141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 17W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E142,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E142,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0199"},null,{"$f":"_xlfn.XLOOKUP($I142,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H142,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":147.02155137310623},null,{"$f":"$K142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 34W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E143,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0203"},{"$f":"_xlfn.XLOOKUP($E143,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0203"},null,{"$f":"_xlfn.XLOOKUP($I143,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H143,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":146.29305912265505},null,{"$f":"$K143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED210-Emilio Catenary 71W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E144,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0210"},{"$f":"_xlfn.XLOOKUP($E144,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0210"},null,{"$f":"_xlfn.XLOOKUP($I144,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H144,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":205.74400375925427},null,{"$f":"$K144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED214-GE Area Lighter Flood Light 150W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E145,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($E145,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0214"},null,{"$f":"_xlfn.XLOOKUP($I145,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H145,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":102.49761647262724},null,{"$f":"$K145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED218-GE Area Lighter Flood Light 240W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E146,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($E146,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0218"},null,{"$f":"_xlfn.XLOOKUP($I146,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H146,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.16838685669434},null,{"$f":"$K146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED222-Sirkel Catenary 100W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E147,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0222"},{"$f":"_xlfn.XLOOKUP($E147,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0222"},null,{"$f":"_xlfn.XLOOKUP($I147,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H147,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":311.55724877384574},null,{"$f":"$K147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E8","v":"42W LED Gerard StreetLED"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E148,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.80"},{"$f":"_xlfn.XLOOKUP($E148,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0001"},null,{"$f":"_xlfn.XLOOKUP($I148,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H148,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.732348394764998},null,{"$f":"$K148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E9","v":"23W LED Gerard StreetLED"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E149,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.81"},{"$f":"_xlfn.XLOOKUP($E149,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0002"},null,{"$f":"_xlfn.XLOOKUP($I149,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H149,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":71.617714446381086},null,{"$f":"$K149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E150,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($E150,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0003"},null,{"$f":"_xlfn.XLOOKUP($I150,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H150,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":73.753462859471838},null,{"$f":"$K150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E151,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.83"},{"$f":"_xlfn.XLOOKUP($E151,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0004"},null,{"$f":"_xlfn.XLOOKUP($I151,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H151,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.97850244915513},null,{"$f":"$K151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Louvred",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E152,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.84"},{"$f":"_xlfn.XLOOKUP($E152,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0005"},null,{"$f":"_xlfn.XLOOKUP($I152,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H152,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.300493855615358},null,{"$f":"$K152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"25W LED GE Evolve ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E153,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.85"},{"$f":"_xlfn.XLOOKUP($E153,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0006"},null,{"$f":"_xlfn.XLOOKUP($I153,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H153,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":52.48466658639591},null,{"$f":"$K153*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K153*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K153*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K153*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K153*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K153*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K153*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L153*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L153*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L153*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L153*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L153*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L153*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L153*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"35W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E154,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.86"},{"$f":"_xlfn.XLOOKUP($E154,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0007"},null,{"$f":"_xlfn.XLOOKUP($I154,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H154,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"29W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E155,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.87"},{"$f":"_xlfn.XLOOKUP($E155,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0008"},null,{"$f":"_xlfn.XLOOKUP($I155,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H155,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E156,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.88"},{"$f":"_xlfn.XLOOKUP($E156,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0009"},null,{"$f":"_xlfn.XLOOKUP($I156,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H156,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"36W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E157,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.89"},{"$f":"_xlfn.XLOOKUP($E157,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0010"},null,{"$f":"_xlfn.XLOOKUP($I157,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H157,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K157*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K157*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K157*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K157*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K157*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K157*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K157*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L157*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L157*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L157*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L157*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L157*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L157*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L157*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"105W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E158,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.90"},{"$f":"_xlfn.XLOOKUP($E158,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0011"},null,{"$f":"_xlfn.XLOOKUP($I158,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H158,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":212.13999092168393},null,{"$f":"$K158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E159,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E159,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I159,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H159,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Forward Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E160,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.92"},{"$f":"_xlfn.XLOOKUP($E160,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0013"},null,{"$f":"_xlfn.XLOOKUP($I160,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H160,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":235.21457073200233},null,{"$f":"$K160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"298W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E161,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.93"},{"$f":"_xlfn.XLOOKUP($E161,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0014"},null,{"$f":"_xlfn.XLOOKUP($I161,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H161,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":267.60125809294755},null,{"$f":"$K161*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K161*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K161*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K161*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K161*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K161*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K161*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L161*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L161*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L161*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L161*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L161*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L161*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L161*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E162,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E162,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I162,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H162,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"200W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E163,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0016"},{"$f":"_xlfn.XLOOKUP($E163,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0016"},null,{"$f":"_xlfn.XLOOKUP($I163,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H163,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"300W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E164,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0017"},{"$f":"_xlfn.XLOOKUP($E164,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0017"},null,{"$f":"_xlfn.XLOOKUP($I164,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H164,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":266.32847895913665},null,{"$f":"$K164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent <40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E165,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E165,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0060"},null,{"$f":"_xlfn.XLOOKUP($I165,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.773998993012341},{"$f":"_xlfn.XLOOKUP($H165,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent >40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E166,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E166,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0130"},null,{"$f":"_xlfn.XLOOKUP($I166,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":59.239465114988157},{"$f":"_xlfn.XLOOKUP($H166,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E167,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E167,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010"},null,{"$f":"_xlfn.XLOOKUP($I167,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":101.5131802355034},{"$f":"_xlfn.XLOOKUP($H167,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K167*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K167*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K167*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K167*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K167*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K167*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K167*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L167*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L167*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L167*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L167*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L167*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L167*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L167*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E168,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.30"},{"$f":"_xlfn.XLOOKUP($E168,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010-TA"},null,{"$f":"_xlfn.XLOOKUP($I168,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":72.639195900117642},{"$f":"_xlfn.XLOOKUP($H168,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":27.759223310679388},null,{"$f":"$K168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E169,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.3"},{"$f":"_xlfn.XLOOKUP($E169,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020"},null,{"$f":"_xlfn.XLOOKUP($I169,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":96.320611327572863},{"$f":"_xlfn.XLOOKUP($H169,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":28.622312787243384},null,{"$f":"$K169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"120W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E170,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E170,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090"},null,{"$f":"_xlfn.XLOOKUP($I170,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":102.88437460689788},{"$f":"_xlfn.XLOOKUP($H170,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"220W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E171,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E171,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110"},null,{"$f":"_xlfn.XLOOKUP($I171,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.481765690617152},{"$f":"_xlfn.XLOOKUP($H171,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x250W High Presure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E172,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E172,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0120"},null,{"$f":"_xlfn.XLOOKUP($I172,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":110.12598308187685},{"$f":"_xlfn.XLOOKUP($H172,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"360W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E173,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.21"},{"$f":"_xlfn.XLOOKUP($E173,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170"},null,{"$f":"_xlfn.XLOOKUP($I173,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.339548706808898},{"$f":"_xlfn.XLOOKUP($H173,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.552872355288315},null,{"$f":"$K173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E174,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E174,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0180"},null,{"$f":"_xlfn.XLOOKUP($I174,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":142.18887681427393},{"$f":"_xlfn.XLOOKUP($H174,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"3x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E175,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E175,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0190"},null,{"$f":"_xlfn.XLOOKUP($I175,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":163.22944398502142},{"$f":"_xlfn.XLOOKUP($H175,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E176,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.24"},{"$f":"_xlfn.XLOOKUP($E176,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170-TA"},null,{"$f":"_xlfn.XLOOKUP($I176,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":99.981551698063811},{"$f":"_xlfn.XLOOKUP($H176,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.925679042613325},null,{"$f":"$K176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E177,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.61"},{"$f":"_xlfn.XLOOKUP($E177,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020-TA"},null,{"$f":"_xlfn.XLOOKUP($I177,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":66.715163449702942},{"$f":"_xlfn.XLOOKUP($H177,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":30.141000214973904},null,{"$f":"$K177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"150W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E178,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.41"},{"$f":"_xlfn.XLOOKUP($E178,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090-TA"},null,{"$f":"_xlfn.XLOOKUP($I178,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":94.12637220569647},{"$f":"_xlfn.XLOOKUP($H178,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.380000291795966},null,{"$f":"$K178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E179,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($E179,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110-TA"},null,{"$f":"_xlfn.XLOOKUP($I179,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},{"$f":"_xlfn.XLOOKUP($H179,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":63.71886955536683},null,{"$f":"$K179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E180,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E180,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0010"},null,{"$f":"_xlfn.XLOOKUP($I180,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.290132282450529},{"$f":"_xlfn.XLOOKUP($H180,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"80W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E181,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E181,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0020"},null,{"$f":"_xlfn.XLOOKUP($I181,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":53.665677678985588},{"$f":"_xlfn.XLOOKUP($H181,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"125W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E182,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E182,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0080"},null,{"$f":"_xlfn.XLOOKUP($I182,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":73.06541688476679},{"$f":"_xlfn.XLOOKUP($H182,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E183,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E183,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0190"},null,{"$f":"_xlfn.XLOOKUP($I183,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":89.169867463501589},{"$f":"_xlfn.XLOOKUP($H183,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E184,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E184,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0220"},null,{"$f":"_xlfn.XLOOKUP($I184,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.353156167907059},{"$f":"_xlfn.XLOOKUP($H184,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E185,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E185,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0230"},null,{"$f":"_xlfn.XLOOKUP($I185,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":90.511869088794498},{"$f":"_xlfn.XLOOKUP($H185,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E186,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E186,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0060"},null,{"$f":"_xlfn.XLOOKUP($I186,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":77.397504146569247},{"$f":"_xlfn.XLOOKUP($H186,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E187,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.11"},{"$f":"_xlfn.XLOOKUP($E187,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0070"},null,{"$f":"_xlfn.XLOOKUP($I187,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":80.794190744053239},{"$f":"_xlfn.XLOOKUP($H187,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Incandescent 60",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E188,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E188,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"INC0030"},null,{"$f":"_xlfn.XLOOKUP($I188,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":70.960441910354163},{"$f":"_xlfn.XLOOKUP($H188,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K188*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K188*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K188*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K188*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K188*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K188*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K188*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L188*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L188*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L188*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L188*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L188*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L188*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L188*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"1000W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E189,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E189,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0100"},null,{"$f":"_xlfn.XLOOKUP($I189,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},{"$f":"_xlfn.XLOOKUP($H189,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K189*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K189*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K189*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K189*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K189*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K189*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K189*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L189*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L189*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L189*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L189*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L189*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L189*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L189*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"600W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E190,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E190,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0210"},null,{"$f":"_xlfn.XLOOKUP($I190,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":150.47533857395857},{"$f":"_xlfn.XLOOKUP($H190,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W CFL Standard",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E191,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.43"},{"$f":"_xlfn.XLOOKUP($E191,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0350"},null,{"$f":"_xlfn.XLOOKUP($I191,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.957649225063591},{"$f":"_xlfn.XLOOKUP($H191,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":29.476000402896499},null,{"$f":"$K191*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K191*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K191*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K191*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K191*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K191*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K191*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L191*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L191*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L191*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L191*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L191*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L191*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L191*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"32W Compact Flourescent",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E192,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"Compact_Fluro_32W"},{"$f":"_xlfn.XLOOKUP($E192,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0355"},null,{"$f":"_xlfn.XLOOKUP($I192,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":51.511221020280118},{"$f":"_xlfn.XLOOKUP($H192,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":87.872018673105089},null,{"$f":"$K192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x14W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E193,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E193,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0360"},null,{"$f":"_xlfn.XLOOKUP($I193,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},{"$f":"_xlfn.XLOOKUP($H193,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K193*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K193*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K193*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K193*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K193*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K193*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K193*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L193*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L193*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L193*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L193*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L193*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L193*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L193*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x24W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E194,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E194,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0370"},null,{"$f":"_xlfn.XLOOKUP($I194,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},{"$f":"_xlfn.XLOOKUP($H194,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"55W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E195,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E195,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0030"},null,{"$f":"_xlfn.XLOOKUP($I195,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":107.26621411796299},{"$f":"_xlfn.XLOOKUP($H195,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E196,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E196,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0040"},null,{"$f":"_xlfn.XLOOKUP($I196,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":225.2324058318282},{"$f":"_xlfn.XLOOKUP($H196,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"135W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E197,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E197,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0050"},null,{"$f":"_xlfn.XLOOKUP($I197,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":339.48975013749475},{"$f":"_xlfn.XLOOKUP($H197,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E198,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E198,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I198,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H198,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":105.47074700859291},null,{"$f":"$K198*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K198*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K198*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K198*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K198*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K198*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K198*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L198*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L198*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L198*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L198*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L198*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L198*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L198*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"11m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E199,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"11m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E199,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I199,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H199,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":152.00002702670633},null,{"$f":"$K199*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K199*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K199*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K199*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K199*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K199*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K199*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L199*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L199*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L199*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L199*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L199*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L199*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L199*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E200,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E200,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I200,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H200,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":176.59084939568589},null,{"$f":"$K200*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K200*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K200*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K200*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K200*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K200*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K200*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L200*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L200*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L200*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L200*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L200*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L200*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L200*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"14m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E201,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"14m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E201,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I201,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H201,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":188.71015555443418},null,{"$f":"$K201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E202,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"15.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E202,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I202,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H202,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":197.05356277890195},null,{"$f":"$K202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"7.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E203,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7.5_Single"},{"$f":"_xlfn.XLOOKUP($E203,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I203,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H203,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":203.83863499065285},null,{"$f":"$K203*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K203*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K203*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K203*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K203*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K203*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K203*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L203*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L203*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L203*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L203*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L203*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L203*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L203*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E204,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($E204,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I204,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H204,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":226.2831094818477},null,{"$f":"$K204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"10.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E205,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"10.5_Single"},{"$f":"_xlfn.XLOOKUP($E205,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I205,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H205,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":361.72386919462673},null,{"$f":"$K205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E206,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.0_Single"},{"$f":"_xlfn.XLOOKUP($E206,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I206,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H206,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":378.27162020005193},null,{"$f":"$K206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E207,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.73"},{"$f":"_xlfn.XLOOKUP($E207,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I207,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H207,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":504.31302794165572},null,{"$f":"$K207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E208,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.74"},{"$f":"_xlfn.XLOOKUP($E208,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I208,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H208,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":555.07271183184741},null,{"$f":"$K208*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K208*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K208*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K208*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K208*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K208*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K208*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L208*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L208*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L208*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L208*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L208*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L208*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L208*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"18m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E209,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.75"},{"$f":"_xlfn.XLOOKUP($E209,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I209,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H209,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":744.21296251791864},null,{"$f":"$K209*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K209*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K209*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K209*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K209*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K209*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K209*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L209*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L209*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L209*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L209*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L209*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L209*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L209*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"SHARED OR NO POLE",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E210,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E210,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SHARED OR NO POLE"},null,{"$f":"_xlfn.XLOOKUP($I210,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},{"$f":"_xlfn.XLOOKUP($H210,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K210*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K210*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K210*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K210*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K210*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K210*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K210*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L210*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L210*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L210*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L210*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L210*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L210*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L210*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Suspended",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E211,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E211,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SUSPENDED"},null,{"$f":"_xlfn.XLOOKUP($I211,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":37.56304981790457},{"$f":"_xlfn.XLOOKUP($H211,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K211*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K211*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K211*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K211*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K211*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K211*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K211*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L211*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L211*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L211*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L211*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L211*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L211*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L211*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Decorative Category P Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E212,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.71"},{"$f":"_xlfn.XLOOKUP($E212,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I212,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H212,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":210.45813190162536},null,{"$f":"$K212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E73","v":"Night Patrol Per Asset Inspection"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E213,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E213,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I213,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H213,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E214,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($E214,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0101"},null,{"$f":"_xlfn.XLOOKUP($I214,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H214,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.849606873085662},null,{"$f":"$K214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E215,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E215,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I215,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H215,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K215*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K215*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K215*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K215*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K215*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K215*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K215*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L215*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L215*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L215*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L215*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L215*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L215*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L215*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E216,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0103"},{"$f":"_xlfn.XLOOKUP($E216,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0103"},null,{"$f":"_xlfn.XLOOKUP($I216,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H216,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":74.124163381820807},null,{"$f":"$K216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E217,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E217,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I217,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H217,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E218,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E218,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0105"},null,{"$f":"_xlfn.XLOOKUP($I218,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H218,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.239665172316968},null,{"$f":"$K218*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K218*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K218*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K218*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K218*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K218*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K218*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L218*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L218*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L218*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L218*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L218*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L218*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L218*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E219,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E219,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I219,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H219,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K219*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K219*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K219*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K219*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K219*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K219*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K219*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L219*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L219*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L219*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L219*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L219*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L219*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L219*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E220,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($E220,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0107"},null,{"$f":"_xlfn.XLOOKUP($I220,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H220,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.514221681052106},null,{"$f":"$K220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E221,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E221,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I221,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H221,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K221*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K221*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K221*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K221*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K221*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K221*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K221*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L221*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L221*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L221*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L221*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L221*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L221*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L221*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E222,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($E222,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0109"},null,{"$f":"_xlfn.XLOOKUP($I222,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H222,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.743570394259656},null,{"$f":"$K222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E223,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E223,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I223,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H223,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E224,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($E224,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0111"},null,{"$f":"_xlfn.XLOOKUP($I224,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H224,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":65.575050364350503},null,{"$f":"$K224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E225,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E225,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I225,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H225,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E226,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0113"},{"$f":"_xlfn.XLOOKUP($E226,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0113"},null,{"$f":"_xlfn.XLOOKUP($I226,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H226,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.727949506488862},null,{"$f":"$K226*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K226*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K226*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K226*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K226*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K226*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K226*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L226*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L226*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L226*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L226*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L226*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L226*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L226*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E227,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E227,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I227,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H227,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E228,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E228,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0115"},null,{"$f":"_xlfn.XLOOKUP($I228,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H228,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.002506015224029},null,{"$f":"$K228*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K228*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K228*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K228*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K228*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K228*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K228*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L228*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L228*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L228*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L228*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L228*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L228*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L228*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E229,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E229,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I229,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H229,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K229*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K229*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K229*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K229*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K229*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K229*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K229*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L229*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L229*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L229*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L229*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L229*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L229*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L229*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E230,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E230,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I230,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H230,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E231,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E231,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I231,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H231,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K231*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K231*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K231*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K231*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K231*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K231*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K231*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L231*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L231*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L231*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L231*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L231*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L231*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L231*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E232,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0119"},{"$f":"_xlfn.XLOOKUP($E232,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0119"},null,{"$f":"_xlfn.XLOOKUP($I232,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H232,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E233,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E233,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I233,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H233,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K233*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K233*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K233*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K233*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K233*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K233*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K233*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L233*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L233*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L233*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L233*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L233*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L233*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L233*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E234,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($E234,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0121"},null,{"$f":"_xlfn.XLOOKUP($I234,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H234,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E235,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E235,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I235,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H235,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K235*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K235*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K235*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K235*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K235*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K235*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K235*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L235*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L235*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L235*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L235*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L235*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L235*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L235*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E236,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0123"},{"$f":"_xlfn.XLOOKUP($E236,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0123"},null,{"$f":"_xlfn.XLOOKUP($I236,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H236,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K236*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K236*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K236*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K236*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K236*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K236*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K236*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L236*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L236*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L236*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L236*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L236*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L236*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L236*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E237,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E237,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I237,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H237,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K237*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K237*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K237*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K237*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K237*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K237*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K237*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L237*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L237*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L237*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L237*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L237*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L237*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L237*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E238,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E238,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0125"},null,{"$f":"_xlfn.XLOOKUP($I238,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H238,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":135.19797376445115},null,{"$f":"$K238*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K238*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K238*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K238*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K238*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K238*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K238*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L238*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L238*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L238*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L238*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L238*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L238*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L238*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E239,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E239,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I239,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H239,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E240,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($E240,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0127"},null,{"$f":"_xlfn.XLOOKUP($I240,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H240,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E241,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E241,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I241,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H241,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K241*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K241*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K241*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K241*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K241*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K241*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K241*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L241*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L241*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L241*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L241*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L241*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L241*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L241*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E242,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($E242,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0129"},null,{"$f":"_xlfn.XLOOKUP($I242,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H242,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":196.11040401392714},null,{"$f":"$K242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E243,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E243,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I243,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H243,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K243*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K243*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K243*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K243*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K243*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K243*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K243*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L243*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L243*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L243*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L243*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L243*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L243*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L243*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E244,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($E244,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0131"},null,{"$f":"_xlfn.XLOOKUP($I244,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H244,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":200.38496052266228},null,{"$f":"$K244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E245,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E245,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I245,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H245,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E246,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0133"},{"$f":"_xlfn.XLOOKUP($E246,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0133"},null,{"$f":"_xlfn.XLOOKUP($I246,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H246,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E247,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E247,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I247,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H247,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E248,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($E248,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0135"},null,{"$f":"_xlfn.XLOOKUP($I248,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H248,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K248*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K248*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K248*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K248*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K248*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K248*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K248*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L248*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L248*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L248*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L248*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L248*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L248*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L248*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E249,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E249,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I249,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H249,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K249*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K249*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K249*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K249*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K249*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K249*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K249*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L249*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L249*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L249*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L249*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L249*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L249*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L249*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E250,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0137"},{"$f":"_xlfn.XLOOKUP($E250,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0137"},null,{"$f":"_xlfn.XLOOKUP($I250,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H250,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E251,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E251,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I251,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H251,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K251*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K251*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K251*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K251*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K251*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K251*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K251*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L251*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L251*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L251*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L251*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L251*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L251*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L251*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E252,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E252,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0139"},null,{"$f":"_xlfn.XLOOKUP($I252,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H252,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E253,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E253,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I253,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H253,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K253*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K253*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K253*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K253*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K253*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K253*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K253*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L253*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L253*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L253*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L253*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L253*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L253*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L253*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E254,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($E254,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0141"},null,{"$f":"_xlfn.XLOOKUP($I254,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H254,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E255,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E255,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I255,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H255,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K255*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K255*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K255*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K255*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K255*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K255*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K255*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L255*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L255*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L255*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L255*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L255*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L255*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L255*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E256,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0143"},{"$f":"_xlfn.XLOOKUP($E256,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0143"},null,{"$f":"_xlfn.XLOOKUP($I256,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H256,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K256*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K256*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K256*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K256*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K256*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K256*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K256*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L256*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L256*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L256*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L256*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L256*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L256*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L256*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E257,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E257,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I257,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H257,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K257*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K257*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K257*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K257*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K257*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K257*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K257*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L257*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L257*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L257*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L257*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L257*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L257*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L257*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E258,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($E258,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0145"},null,{"$f":"_xlfn.XLOOKUP($I258,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H258,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E259,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E259,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I259,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H259,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K259*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K259*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K259*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K259*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K259*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K259*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K259*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L259*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L259*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L259*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L259*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L259*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L259*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L259*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E260,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0147"},{"$f":"_xlfn.XLOOKUP($E260,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0147"},null,{"$f":"_xlfn.XLOOKUP($I260,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H260,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E261,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E261,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I261,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H261,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K261*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K261*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K261*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K261*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K261*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K261*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K261*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L261*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L261*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L261*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L261*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L261*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L261*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L261*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E262,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($E262,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0149"},null,{"$f":"_xlfn.XLOOKUP($I262,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H262,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E263,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E263,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I263,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H263,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K263*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K263*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K263*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K263*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K263*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K263*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K263*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L263*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L263*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L263*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L263*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L263*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L263*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L263*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E264,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($E264,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0151"},null,{"$f":"_xlfn.XLOOKUP($I264,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H264,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E265,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E265,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I265,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H265,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K265*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K265*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K265*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K265*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K265*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K265*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K265*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L265*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L265*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L265*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L265*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L265*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L265*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L265*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E266,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($E266,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0153"},null,{"$f":"_xlfn.XLOOKUP($I266,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H266,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E267,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E267,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I267,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H267,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E268,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($E268,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0155"},null,{"$f":"_xlfn.XLOOKUP($I268,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H268,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E269,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E269,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I269,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H269,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K269*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K269*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K269*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K269*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K269*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K269*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K269*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L269*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L269*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L269*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L269*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L269*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L269*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L269*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E270,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($E270,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0157"},null,{"$f":"_xlfn.XLOOKUP($I270,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H270,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":54.888659092512619},null,{"$f":"$K270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E271,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E271,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I271,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H271,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K271*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K271*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K271*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K271*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K271*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K271*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K271*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L271*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L271*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L271*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L271*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L271*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L271*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L271*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E272,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($E272,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0159"},null,{"$f":"_xlfn.XLOOKUP($I272,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H272,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E273,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0163"},{"$f":"_xlfn.XLOOKUP($E273,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0163"},null,{"$f":"_xlfn.XLOOKUP($I273,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H273,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E274,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0167"},{"$f":"_xlfn.XLOOKUP($E274,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0167"},null,{"$f":"_xlfn.XLOOKUP($I274,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H274,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K274*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K274*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K274*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K274*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K274*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K274*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K274*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L274*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L274*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L274*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L274*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L274*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L274*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L274*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E275,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($E275,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0171"},null,{"$f":"_xlfn.XLOOKUP($I275,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H275,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K275*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K275*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K275*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K275*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K275*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K275*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K275*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L275*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L275*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L275*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L275*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L275*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L275*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L275*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E276,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($E276,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0175"},null,{"$f":"_xlfn.XLOOKUP($I276,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H276,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K276*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K276*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K276*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K276*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K276*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K276*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K276*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L276*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L276*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L276*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L276*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L276*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L276*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L276*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E137","v":"Parkville 100W LED Aeroscreen luminaire Top Entry"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E277,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0179"},{"$f":"_xlfn.XLOOKUP($E277,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0179"},null,{"$f":"_xlfn.XLOOKUP($I277,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H277,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E278,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($E278,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0183"},null,{"$f":"_xlfn.XLOOKUP($I278,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H278,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.97532953785495},null,{"$f":"$K278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E279,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($E279,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0187"},null,{"$f":"_xlfn.XLOOKUP($I279,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H279,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E280,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0191"},{"$f":"_xlfn.XLOOKUP($E280,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0191"},null,{"$f":"_xlfn.XLOOKUP($I280,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H280,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E281,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($E281,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0195"},null,{"$f":"_xlfn.XLOOKUP($I281,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H281,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":227.91426004938813},null,{"$f":"$K281*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K281*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K281*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K281*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K281*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K281*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K281*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L281*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L281*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L281*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L281*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L281*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L281*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L281*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 17W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E282,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E282,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0199"},null,{"$f":"_xlfn.XLOOKUP($I282,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H282,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":147.02155137310623},null,{"$f":"$K282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 34W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E283,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0203"},{"$f":"_xlfn.XLOOKUP($E283,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0203"},null,{"$f":"_xlfn.XLOOKUP($I283,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H283,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":146.29305912265505},null,{"$f":"$K283*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K283*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K283*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K283*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K283*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K283*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K283*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L283*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L283*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L283*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L283*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L283*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L283*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L283*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED210-Emilio Catenary 71W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E284,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0210"},{"$f":"_xlfn.XLOOKUP($E284,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0210"},null,{"$f":"_xlfn.XLOOKUP($I284,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H284,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":205.74400375925427},null,{"$f":"$K284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED214-GE Area Lighter Flood Light 150W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E285,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($E285,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0214"},null,{"$f":"_xlfn.XLOOKUP($I285,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H285,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":102.49761647262724},null,{"$f":"$K285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED218-GE Area Lighter Flood Light 240W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E286,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($E286,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0218"},null,{"$f":"_xlfn.XLOOKUP($I286,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H286,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.16838685669434},null,{"$f":"$K286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED222-Sirkel Catenary 100W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E287,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0222"},{"$f":"_xlfn.XLOOKUP($E287,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0222"},null,{"$f":"_xlfn.XLOOKUP($I287,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H287,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":311.55724877384574},null,{"$f":"$K287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E288,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.80"},{"$f":"_xlfn.XLOOKUP($E288,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0001"},null,{"$f":"_xlfn.XLOOKUP($I288,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H288,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.732348394764998},null,{"$f":"$K288*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K288*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K288*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K288*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K288*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K288*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K288*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L288*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L288*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L288*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L288*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L288*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L288*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L288*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"23W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E289,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.81"},{"$f":"_xlfn.XLOOKUP($E289,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0002"},null,{"$f":"_xlfn.XLOOKUP($I289,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H289,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":71.617714446381086},null,{"$f":"$K289*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K289*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K289*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K289*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K289*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K289*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K289*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L289*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L289*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L289*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L289*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L289*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L289*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L289*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E290,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($E290,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0003"},null,{"$f":"_xlfn.XLOOKUP($I290,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H290,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":73.753462859471838},null,{"$f":"$K290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E291,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.83"},{"$f":"_xlfn.XLOOKUP($E291,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0004"},null,{"$f":"_xlfn.XLOOKUP($I291,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H291,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.97850244915513},null,{"$f":"$K291*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K291*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K291*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K291*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K291*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K291*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K291*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L291*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L291*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L291*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L291*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L291*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L291*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L291*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Louvred",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E292,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.84"},{"$f":"_xlfn.XLOOKUP($E292,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0005"},null,{"$f":"_xlfn.XLOOKUP($I292,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H292,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.300493855615358},null,{"$f":"$K292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"25W LED GE Evolve ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E293,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.85"},{"$f":"_xlfn.XLOOKUP($E293,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0006"},null,{"$f":"_xlfn.XLOOKUP($I293,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H293,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":52.48466658639591},null,{"$f":"$K293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"35W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E294,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.86"},{"$f":"_xlfn.XLOOKUP($E294,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0007"},null,{"$f":"_xlfn.XLOOKUP($I294,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H294,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K294*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K294*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K294*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K294*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K294*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K294*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K294*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L294*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L294*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L294*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L294*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L294*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L294*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L294*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"29W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E295,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.87"},{"$f":"_xlfn.XLOOKUP($E295,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0008"},null,{"$f":"_xlfn.XLOOKUP($I295,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H295,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E296,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.88"},{"$f":"_xlfn.XLOOKUP($E296,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0009"},null,{"$f":"_xlfn.XLOOKUP($I296,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H296,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"36W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E297,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.89"},{"$f":"_xlfn.XLOOKUP($E297,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0010"},null,{"$f":"_xlfn.XLOOKUP($I297,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H297,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K297*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K297*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K297*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K297*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K297*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K297*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K297*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L297*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L297*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L297*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L297*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L297*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L297*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L297*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"105W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E298,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.90"},{"$f":"_xlfn.XLOOKUP($E298,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0011"},null,{"$f":"_xlfn.XLOOKUP($I298,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H298,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":212.13999092168393},null,{"$f":"$K298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E299,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E299,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I299,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H299,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Forward Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E300,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.92"},{"$f":"_xlfn.XLOOKUP($E300,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0013"},null,{"$f":"_xlfn.XLOOKUP($I300,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H300,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":235.21457073200233},null,{"$f":"$K300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"298W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E301,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.93"},{"$f":"_xlfn.XLOOKUP($E301,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0014"},null,{"$f":"_xlfn.XLOOKUP($I301,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H301,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":267.60125809294755},null,{"$f":"$K301*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K301*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K301*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K301*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K301*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K301*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K301*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L301*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L301*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L301*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L301*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L301*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L301*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L301*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E302,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E302,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I302,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H302,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K302*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K302*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K302*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K302*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K302*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K302*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K302*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L302*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L302*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L302*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L302*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L302*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L302*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L302*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"200W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E303,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0016"},{"$f":"_xlfn.XLOOKUP($E303,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0016"},null,{"$f":"_xlfn.XLOOKUP($I303,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H303,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K303*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K303*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K303*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K303*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K303*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K303*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K303*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L303*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L303*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L303*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L303*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L303*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L303*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L303*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"300W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E304,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0017"},{"$f":"_xlfn.XLOOKUP($E304,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0017"},null,{"$f":"_xlfn.XLOOKUP($I304,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H304,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":266.32847895913665},null,{"$f":"$K304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent <40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E305,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E305,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0060"},null,{"$f":"_xlfn.XLOOKUP($I305,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.773998993012341},{"$f":"_xlfn.XLOOKUP($H305,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K305*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K305*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K305*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K305*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K305*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K305*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K305*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L305*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L305*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L305*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L305*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L305*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L305*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L305*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent >40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E306,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E306,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0130"},null,{"$f":"_xlfn.XLOOKUP($I306,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":59.239465114988157},{"$f":"_xlfn.XLOOKUP($H306,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K306*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K306*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K306*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K306*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K306*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K306*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K306*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L306*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L306*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L306*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L306*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L306*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L306*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L306*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E307,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E307,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010"},null,{"$f":"_xlfn.XLOOKUP($I307,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":101.5131802355034},{"$f":"_xlfn.XLOOKUP($H307,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K307*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K307*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K307*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K307*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K307*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K307*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K307*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L307*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L307*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L307*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L307*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L307*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L307*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L307*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E308,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.30"},{"$f":"_xlfn.XLOOKUP($E308,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010-TA"},null,{"$f":"_xlfn.XLOOKUP($I308,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":72.639195900117642},{"$f":"_xlfn.XLOOKUP($H308,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":27.759223310679388},null,{"$f":"$K308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E309,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.3"},{"$f":"_xlfn.XLOOKUP($E309,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020"},null,{"$f":"_xlfn.XLOOKUP($I309,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":96.320611327572863},{"$f":"_xlfn.XLOOKUP($H309,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":28.622312787243384},null,{"$f":"$K309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"120W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E310,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E310,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090"},null,{"$f":"_xlfn.XLOOKUP($I310,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":102.88437460689788},{"$f":"_xlfn.XLOOKUP($H310,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"220W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E311,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E311,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110"},null,{"$f":"_xlfn.XLOOKUP($I311,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.481765690617152},{"$f":"_xlfn.XLOOKUP($H311,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K311*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K311*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K311*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K311*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K311*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K311*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K311*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L311*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L311*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L311*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L311*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L311*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L311*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L311*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x250W High Presure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E312,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E312,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0120"},null,{"$f":"_xlfn.XLOOKUP($I312,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":110.12598308187685},{"$f":"_xlfn.XLOOKUP($H312,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"360W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E313,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.21"},{"$f":"_xlfn.XLOOKUP($E313,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170"},null,{"$f":"_xlfn.XLOOKUP($I313,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.339548706808898},{"$f":"_xlfn.XLOOKUP($H313,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.552872355288315},null,{"$f":"$K313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E314,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E314,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0180"},null,{"$f":"_xlfn.XLOOKUP($I314,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":142.18887681427393},{"$f":"_xlfn.XLOOKUP($H314,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"3x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E315,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E315,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0190"},null,{"$f":"_xlfn.XLOOKUP($I315,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":163.22944398502142},{"$f":"_xlfn.XLOOKUP($H315,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E316,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.24"},{"$f":"_xlfn.XLOOKUP($E316,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170-TA"},null,{"$f":"_xlfn.XLOOKUP($I316,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":99.981551698063811},{"$f":"_xlfn.XLOOKUP($H316,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.925679042613325},null,{"$f":"$K316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E317,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.61"},{"$f":"_xlfn.XLOOKUP($E317,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020-TA"},null,{"$f":"_xlfn.XLOOKUP($I317,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":66.715163449702942},{"$f":"_xlfn.XLOOKUP($H317,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":30.141000214973904},null,{"$f":"$K317*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K317*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K317*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K317*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K317*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K317*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K317*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L317*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L317*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L317*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L317*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L317*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L317*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L317*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"150W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E318,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.41"},{"$f":"_xlfn.XLOOKUP($E318,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090-TA"},null,{"$f":"_xlfn.XLOOKUP($I318,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":94.12637220569647},{"$f":"_xlfn.XLOOKUP($H318,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.380000291795966},null,{"$f":"$K318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E319,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($E319,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110-TA"},null,{"$f":"_xlfn.XLOOKUP($I319,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},{"$f":"_xlfn.XLOOKUP($H319,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":63.71886955536683},null,{"$f":"$K319*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K319*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K319*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K319*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K319*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K319*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K319*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L319*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L319*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L319*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L319*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L319*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L319*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L319*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E320,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E320,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0010"},null,{"$f":"_xlfn.XLOOKUP($I320,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.290132282450529},{"$f":"_xlfn.XLOOKUP($H320,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"80W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E321,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E321,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0020"},null,{"$f":"_xlfn.XLOOKUP($I321,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":53.665677678985588},{"$f":"_xlfn.XLOOKUP($H321,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K321*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K321*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K321*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K321*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K321*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K321*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K321*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L321*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L321*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L321*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L321*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L321*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L321*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L321*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"125W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E322,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E322,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0080"},null,{"$f":"_xlfn.XLOOKUP($I322,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":73.06541688476679},{"$f":"_xlfn.XLOOKUP($H322,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E323,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E323,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0190"},null,{"$f":"_xlfn.XLOOKUP($I323,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":89.169867463501589},{"$f":"_xlfn.XLOOKUP($H323,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E324,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E324,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0220"},null,{"$f":"_xlfn.XLOOKUP($I324,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.353156167907059},{"$f":"_xlfn.XLOOKUP($H324,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E325,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E325,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0230"},null,{"$f":"_xlfn.XLOOKUP($I325,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":90.511869088794498},{"$f":"_xlfn.XLOOKUP($H325,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K325*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K325*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K325*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K325*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K325*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K325*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K325*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L325*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L325*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L325*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L325*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L325*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L325*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L325*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E326,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E326,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0060"},null,{"$f":"_xlfn.XLOOKUP($I326,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":77.397504146569247},{"$f":"_xlfn.XLOOKUP($H326,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K326*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K326*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K326*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K326*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K326*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K326*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K326*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L326*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L326*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L326*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L326*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L326*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L326*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L326*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E327,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.11"},{"$f":"_xlfn.XLOOKUP($E327,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0070"},null,{"$f":"_xlfn.XLOOKUP($I327,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":80.794190744053239},{"$f":"_xlfn.XLOOKUP($H327,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K327*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K327*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K327*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K327*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K327*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K327*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K327*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L327*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L327*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L327*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L327*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L327*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L327*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L327*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Incandescent 60",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E328,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E328,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"INC0030"},null,{"$f":"_xlfn.XLOOKUP($I328,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":70.960441910354163},{"$f":"_xlfn.XLOOKUP($H328,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"1000W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E329,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E329,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0100"},null,{"$f":"_xlfn.XLOOKUP($I329,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},{"$f":"_xlfn.XLOOKUP($H329,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"600W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E330,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E330,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0210"},null,{"$f":"_xlfn.XLOOKUP($I330,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":150.47533857395857},{"$f":"_xlfn.XLOOKUP($H330,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W CFL Standard",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E331,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.43"},{"$f":"_xlfn.XLOOKUP($E331,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0350"},null,{"$f":"_xlfn.XLOOKUP($I331,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.957649225063591},{"$f":"_xlfn.XLOOKUP($H331,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":29.476000402896499},null,{"$f":"$K331*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K331*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K331*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K331*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K331*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K331*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K331*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L331*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L331*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L331*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L331*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L331*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L331*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L331*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"32W Compact Flourescent",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E332,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"Compact_Fluro_32W"},{"$f":"_xlfn.XLOOKUP($E332,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0355"},null,{"$f":"_xlfn.XLOOKUP($I332,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":51.511221020280118},{"$f":"_xlfn.XLOOKUP($H332,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":87.872018673105089},null,{"$f":"$K332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x14W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E333,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E333,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0360"},null,{"$f":"_xlfn.XLOOKUP($I333,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},{"$f":"_xlfn.XLOOKUP($H333,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K333*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K333*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K333*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K333*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K333*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K333*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K333*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L333*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L333*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L333*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L333*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L333*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L333*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L333*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x24W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E334,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E334,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0370"},null,{"$f":"_xlfn.XLOOKUP($I334,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},{"$f":"_xlfn.XLOOKUP($H334,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K334*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K334*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K334*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K334*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K334*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K334*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K334*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L334*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L334*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L334*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L334*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L334*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L334*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L334*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"55W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E335,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E335,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0030"},null,{"$f":"_xlfn.XLOOKUP($I335,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":107.26621411796299},{"$f":"_xlfn.XLOOKUP($H335,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K335*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K335*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K335*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K335*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K335*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K335*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K335*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L335*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L335*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L335*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L335*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L335*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L335*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L335*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E336,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E336,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0040"},null,{"$f":"_xlfn.XLOOKUP($I336,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":225.2324058318282},{"$f":"_xlfn.XLOOKUP($H336,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"135W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E337,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E337,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0050"},null,{"$f":"_xlfn.XLOOKUP($I337,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":339.48975013749475},{"$f":"_xlfn.XLOOKUP($H337,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E338,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E338,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I338,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H338,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":105.47074700859291},null,{"$f":"$K338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"11m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E339,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"11m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E339,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I339,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H339,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":152.00002702670633},null,{"$f":"$K339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E340,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E340,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I340,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H340,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":176.59084939568589},null,{"$f":"$K340*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K340*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K340*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K340*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K340*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K340*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K340*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L340*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L340*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L340*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L340*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L340*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L340*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L340*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E201","v":"14m Timber Pole"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E341,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"14m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E341,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I341,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H341,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":188.71015555443418},null,{"$f":"$K341*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K341*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K341*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K341*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K341*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K341*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K341*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L341*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L341*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L341*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L341*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L341*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L341*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L341*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E342,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"15.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E342,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I342,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H342,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":197.05356277890195},null,{"$f":"$K342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"7.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E343,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7.5_Single"},{"$f":"_xlfn.XLOOKUP($E343,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I343,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H343,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":203.83863499065285},null,{"$f":"$K343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E344,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($E344,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I344,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H344,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":226.2831094818477},null,{"$f":"$K344*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K344*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K344*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K344*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K344*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K344*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K344*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L344*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L344*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L344*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L344*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L344*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L344*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L344*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"10.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E345,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"10.5_Single"},{"$f":"_xlfn.XLOOKUP($E345,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I345,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H345,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":361.72386919462673},null,{"$f":"$K345*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K345*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K345*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K345*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K345*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K345*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K345*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L345*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L345*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L345*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L345*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L345*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L345*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L345*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E346,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.0_Single"},{"$f":"_xlfn.XLOOKUP($E346,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I346,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H346,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":378.27162020005193},null,{"$f":"$K346*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K346*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K346*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K346*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K346*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K346*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K346*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L346*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L346*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L346*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L346*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L346*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L346*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L346*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E347,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.73"},{"$f":"_xlfn.XLOOKUP($E347,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I347,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H347,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":504.31302794165572},null,{"$f":"$K347*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K347*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K347*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K347*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K347*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K347*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K347*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L347*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L347*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L347*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L347*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L347*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L347*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L347*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E348,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.74"},{"$f":"_xlfn.XLOOKUP($E348,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I348,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H348,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":555.07271183184741},null,{"$f":"$K348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"18m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E349,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.75"},{"$f":"_xlfn.XLOOKUP($E349,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I349,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H349,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":744.21296251791864},null,{"$f":"$K349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"SHARED OR NO POLE",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E350,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E350,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SHARED OR NO POLE"},null,{"$f":"_xlfn.XLOOKUP($I350,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},{"$f":"_xlfn.XLOOKUP($H350,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Suspended",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E351,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E351,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SUSPENDED"},null,{"$f":"_xlfn.XLOOKUP($I351,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":37.56304981790457},{"$f":"_xlfn.XLOOKUP($H351,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K351*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K351*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K351*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K351*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K351*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K351*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K351*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L351*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L351*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L351*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L351*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L351*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L351*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L351*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Decorative Category P Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E352,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.71"},{"$f":"_xlfn.XLOOKUP($E352,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I352,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H352,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":210.45813190162536},null,{"$f":"$K352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Night Patrol Per Asset Inspection",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E353,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E353,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I353,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H353,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E354,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($E354,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0101"},null,{"$f":"_xlfn.XLOOKUP($I354,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H354,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.849606873085662},null,{"$f":"$K354*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K354*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K354*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K354*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K354*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K354*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K354*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L354*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L354*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L354*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L354*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L354*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L354*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L354*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E355,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E355,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I355,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H355,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E356,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0103"},{"$f":"_xlfn.XLOOKUP($E356,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0103"},null,{"$f":"_xlfn.XLOOKUP($I356,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H356,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":74.124163381820807},null,{"$f":"$K356*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K356*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K356*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K356*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K356*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K356*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K356*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L356*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L356*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L356*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L356*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L356*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L356*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L356*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E357,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E357,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I357,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H357,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K357*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K357*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K357*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K357*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K357*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K357*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K357*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L357*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L357*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L357*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L357*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L357*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L357*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L357*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E358,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E358,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0105"},null,{"$f":"_xlfn.XLOOKUP($I358,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H358,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.239665172316968},null,{"$f":"$K358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E359,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E359,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I359,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H359,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K359*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K359*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K359*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K359*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K359*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K359*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K359*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L359*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L359*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L359*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L359*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L359*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L359*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L359*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E360,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($E360,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0107"},null,{"$f":"_xlfn.XLOOKUP($I360,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H360,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.514221681052106},null,{"$f":"$K360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E361,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E361,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I361,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H361,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E362,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($E362,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0109"},null,{"$f":"_xlfn.XLOOKUP($I362,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H362,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.743570394259656},null,{"$f":"$K362*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K362*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K362*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K362*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K362*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K362*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K362*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L362*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L362*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L362*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L362*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L362*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L362*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L362*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E363,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E363,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I363,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H363,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E364,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($E364,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0111"},null,{"$f":"_xlfn.XLOOKUP($I364,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H364,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":65.575050364350503},null,{"$f":"$K364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E365,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E365,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I365,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H365,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E366,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0113"},{"$f":"_xlfn.XLOOKUP($E366,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0113"},null,{"$f":"_xlfn.XLOOKUP($I366,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H366,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.727949506488862},null,{"$f":"$K366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E367,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E367,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I367,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H367,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K367*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K367*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K367*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K367*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K367*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K367*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K367*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L367*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L367*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L367*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L367*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L367*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L367*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L367*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E368,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E368,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0115"},null,{"$f":"_xlfn.XLOOKUP($I368,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H368,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.002506015224029},null,{"$f":"$K368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E369,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E369,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I369,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H369,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K369*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K369*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K369*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K369*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K369*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K369*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K369*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L369*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L369*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L369*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L369*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L369*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L369*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L369*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E370,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E370,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I370,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H370,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E371,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E371,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I371,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H371,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K371*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K371*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K371*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K371*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K371*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K371*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K371*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L371*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L371*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L371*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L371*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L371*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L371*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L371*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E372,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0119"},{"$f":"_xlfn.XLOOKUP($E372,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0119"},null,{"$f":"_xlfn.XLOOKUP($I372,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H372,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K372*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K372*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K372*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K372*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K372*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K372*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K372*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L372*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L372*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L372*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L372*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L372*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L372*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L372*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E373,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E373,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I373,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H373,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K373*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K373*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K373*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K373*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K373*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K373*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K373*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L373*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L373*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L373*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L373*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L373*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L373*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L373*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E374,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($E374,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0121"},null,{"$f":"_xlfn.XLOOKUP($I374,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H374,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K374*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K374*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K374*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K374*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K374*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K374*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K374*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L374*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L374*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L374*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L374*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L374*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L374*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L374*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E375,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E375,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I375,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H375,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E376,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0123"},{"$f":"_xlfn.XLOOKUP($E376,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0123"},null,{"$f":"_xlfn.XLOOKUP($I376,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H376,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E377,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E377,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I377,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H377,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K377*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K377*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K377*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K377*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K377*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K377*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K377*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L377*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L377*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L377*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L377*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L377*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L377*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L377*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E378,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E378,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0125"},null,{"$f":"_xlfn.XLOOKUP($I378,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H378,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":135.19797376445115},null,{"$f":"$K378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E379,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E379,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I379,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H379,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K379*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K379*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K379*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K379*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K379*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K379*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K379*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L379*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L379*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L379*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L379*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L379*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L379*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L379*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E380,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($E380,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0127"},null,{"$f":"_xlfn.XLOOKUP($I380,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H380,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E381,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E381,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I381,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H381,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E382,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($E382,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0129"},null,{"$f":"_xlfn.XLOOKUP($I382,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H382,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":196.11040401392714},null,{"$f":"$K382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E383,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E383,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I383,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H383,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K383*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K383*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K383*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K383*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K383*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K383*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K383*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L383*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L383*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L383*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L383*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L383*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L383*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L383*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E384,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($E384,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0131"},null,{"$f":"_xlfn.XLOOKUP($I384,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H384,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":200.38496052266228},null,{"$f":"$K384*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K384*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K384*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K384*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K384*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K384*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K384*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L384*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L384*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L384*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L384*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L384*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L384*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L384*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E385,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E385,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I385,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H385,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E386,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0133"},{"$f":"_xlfn.XLOOKUP($E386,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0133"},null,{"$f":"_xlfn.XLOOKUP($I386,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H386,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E387,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E387,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I387,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H387,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K387*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K387*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K387*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K387*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K387*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K387*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K387*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L387*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L387*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L387*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L387*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L387*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L387*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L387*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E388,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($E388,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0135"},null,{"$f":"_xlfn.XLOOKUP($I388,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H388,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E389,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E389,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I389,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H389,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K389*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K389*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K389*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K389*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K389*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K389*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K389*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L389*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L389*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L389*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L389*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L389*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L389*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L389*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E390,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0137"},{"$f":"_xlfn.XLOOKUP($E390,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0137"},null,{"$f":"_xlfn.XLOOKUP($I390,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H390,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E391,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E391,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I391,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H391,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E392,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E392,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0139"},null,{"$f":"_xlfn.XLOOKUP($I392,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H392,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K392*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K392*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K392*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K392*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K392*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K392*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K392*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L392*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L392*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L392*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L392*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L392*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L392*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L392*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E393,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E393,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I393,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H393,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K393*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K393*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K393*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K393*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K393*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K393*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K393*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L393*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L393*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L393*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L393*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L393*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L393*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L393*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E394,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($E394,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0141"},null,{"$f":"_xlfn.XLOOKUP($I394,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H394,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E395,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E395,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I395,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H395,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K395*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K395*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K395*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K395*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K395*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K395*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K395*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L395*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L395*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L395*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L395*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L395*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L395*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L395*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E396,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0143"},{"$f":"_xlfn.XLOOKUP($E396,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0143"},null,{"$f":"_xlfn.XLOOKUP($I396,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H396,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E397,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E397,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I397,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H397,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K397*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K397*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K397*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K397*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K397*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K397*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K397*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L397*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L397*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L397*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L397*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L397*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L397*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L397*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E398,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($E398,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0145"},null,{"$f":"_xlfn.XLOOKUP($I398,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H398,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E399,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E399,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I399,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H399,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K399*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K399*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K399*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K399*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K399*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K399*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K399*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L399*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L399*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L399*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L399*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L399*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L399*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L399*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E400,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0147"},{"$f":"_xlfn.XLOOKUP($E400,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0147"},null,{"$f":"_xlfn.XLOOKUP($I400,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H400,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E401,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E401,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I401,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H401,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K401*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K401*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K401*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K401*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K401*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K401*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K401*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L401*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L401*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L401*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L401*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L401*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L401*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L401*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E402,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($E402,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0149"},null,{"$f":"_xlfn.XLOOKUP($I402,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H402,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E403,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E403,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I403,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H403,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E404,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($E404,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0151"},null,{"$f":"_xlfn.XLOOKUP($I404,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H404,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E265","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga Connected"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E405,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E405,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I405,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H405,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K405*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K405*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K405*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K405*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K405*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K405*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K405*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L405*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L405*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L405*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L405*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L405*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L405*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L405*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E406,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($E406,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0153"},null,{"$f":"_xlfn.XLOOKUP($I406,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H406,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E407,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E407,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I407,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H407,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K407*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K407*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K407*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K407*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K407*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K407*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K407*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L407*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L407*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L407*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L407*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L407*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L407*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L407*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E408,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($E408,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0155"},null,{"$f":"_xlfn.XLOOKUP($I408,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H408,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E409,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E409,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I409,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H409,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E410,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($E410,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0157"},null,{"$f":"_xlfn.XLOOKUP($I410,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H410,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":54.888659092512619},null,{"$f":"$K410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E411,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E411,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I411,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H411,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K411*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K411*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K411*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K411*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K411*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K411*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K411*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L411*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L411*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L411*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L411*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L411*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L411*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L411*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E412,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($E412,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0159"},null,{"$f":"_xlfn.XLOOKUP($I412,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H412,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K412*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K412*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K412*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K412*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K412*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K412*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K412*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L412*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L412*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L412*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L412*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L412*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L412*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L412*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E413,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0163"},{"$f":"_xlfn.XLOOKUP($E413,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0163"},null,{"$f":"_xlfn.XLOOKUP($I413,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H413,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E414,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0167"},{"$f":"_xlfn.XLOOKUP($E414,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0167"},null,{"$f":"_xlfn.XLOOKUP($I414,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H414,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E415,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($E415,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0171"},null,{"$f":"_xlfn.XLOOKUP($I415,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H415,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E416,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($E416,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0175"},null,{"$f":"_xlfn.XLOOKUP($I416,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H416,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K416*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K416*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K416*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K416*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K416*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K416*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K416*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L416*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L416*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L416*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L416*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L416*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L416*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L416*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E417,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0179"},{"$f":"_xlfn.XLOOKUP($E417,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0179"},null,{"$f":"_xlfn.XLOOKUP($I417,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H417,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K417*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K417*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K417*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K417*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K417*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K417*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K417*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L417*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L417*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L417*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L417*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L417*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L417*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L417*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E418,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($E418,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0183"},null,{"$f":"_xlfn.XLOOKUP($I418,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H418,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.97532953785495},null,{"$f":"$K418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E419,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($E419,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0187"},null,{"$f":"_xlfn.XLOOKUP($I419,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H419,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E420,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0191"},{"$f":"_xlfn.XLOOKUP($E420,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0191"},null,{"$f":"_xlfn.XLOOKUP($I420,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H420,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E421,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($E421,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0195"},null,{"$f":"_xlfn.XLOOKUP($I421,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H421,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":227.91426004938813},null,{"$f":"$K421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 17W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E422,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E422,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0199"},null,{"$f":"_xlfn.XLOOKUP($I422,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H422,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":147.02155137310623},null,{"$f":"$K422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 34W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E423,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0203"},{"$f":"_xlfn.XLOOKUP($E423,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0203"},null,{"$f":"_xlfn.XLOOKUP($I423,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H423,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":146.29305912265505},null,{"$f":"$K423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED210-Emilio Catenary 71W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E424,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0210"},{"$f":"_xlfn.XLOOKUP($E424,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0210"},null,{"$f":"_xlfn.XLOOKUP($I424,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H424,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":205.74400375925427},null,{"$f":"$K424*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K424*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K424*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K424*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K424*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K424*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K424*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L424*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L424*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L424*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L424*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L424*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L424*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L424*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED214-GE Area Lighter Flood Light 150W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E425,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($E425,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0214"},null,{"$f":"_xlfn.XLOOKUP($I425,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H425,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":102.49761647262724},null,{"$f":"$K425*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K425*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K425*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K425*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K425*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K425*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K425*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L425*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L425*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L425*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L425*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L425*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L425*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L425*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED218-GE Area Lighter Flood Light 240W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E426,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($E426,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0218"},null,{"$f":"_xlfn.XLOOKUP($I426,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H426,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.16838685669434},null,{"$f":"$K426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED222-Sirkel Catenary 100W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E427,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0222"},{"$f":"_xlfn.XLOOKUP($E427,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0222"},null,{"$f":"_xlfn.XLOOKUP($I427,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H427,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":311.55724877384574},null,{"$f":"$K427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E428,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.80"},{"$f":"_xlfn.XLOOKUP($E428,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0001"},null,{"$f":"_xlfn.XLOOKUP($I428,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H428,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.732348394764998},null,{"$f":"$K428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"23W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E429,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.81"},{"$f":"_xlfn.XLOOKUP($E429,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0002"},null,{"$f":"_xlfn.XLOOKUP($I429,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H429,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":71.617714446381086},null,{"$f":"$K429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E430,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($E430,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0003"},null,{"$f":"_xlfn.XLOOKUP($I430,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H430,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":73.753462859471838},null,{"$f":"$K430*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K430*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K430*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K430*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K430*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K430*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K430*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L430*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L430*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L430*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L430*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L430*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L430*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L430*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E431,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.83"},{"$f":"_xlfn.XLOOKUP($E431,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0004"},null,{"$f":"_xlfn.XLOOKUP($I431,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H431,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.97850244915513},null,{"$f":"$K431*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K431*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K431*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K431*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K431*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K431*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K431*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L431*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L431*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L431*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L431*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L431*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L431*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L431*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Louvred",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E432,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.84"},{"$f":"_xlfn.XLOOKUP($E432,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0005"},null,{"$f":"_xlfn.XLOOKUP($I432,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H432,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.300493855615358},null,{"$f":"$K432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"25W LED GE Evolve ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E433,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.85"},{"$f":"_xlfn.XLOOKUP($E433,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0006"},null,{"$f":"_xlfn.XLOOKUP($I433,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H433,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":52.48466658639591},null,{"$f":"$K433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"35W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E434,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.86"},{"$f":"_xlfn.XLOOKUP($E434,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0007"},null,{"$f":"_xlfn.XLOOKUP($I434,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H434,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"29W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E435,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.87"},{"$f":"_xlfn.XLOOKUP($E435,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0008"},null,{"$f":"_xlfn.XLOOKUP($I435,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H435,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E436,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.88"},{"$f":"_xlfn.XLOOKUP($E436,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0009"},null,{"$f":"_xlfn.XLOOKUP($I436,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H436,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"36W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E437,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.89"},{"$f":"_xlfn.XLOOKUP($E437,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0010"},null,{"$f":"_xlfn.XLOOKUP($I437,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H437,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K437*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K437*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K437*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K437*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K437*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K437*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K437*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L437*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L437*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L437*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L437*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L437*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L437*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L437*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"105W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E438,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.90"},{"$f":"_xlfn.XLOOKUP($E438,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0011"},null,{"$f":"_xlfn.XLOOKUP($I438,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H438,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":212.13999092168393},null,{"$f":"$K438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E439,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E439,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I439,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H439,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K439*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K439*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K439*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K439*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K439*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K439*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K439*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L439*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L439*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L439*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L439*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L439*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L439*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L439*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Forward Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E440,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.92"},{"$f":"_xlfn.XLOOKUP($E440,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0013"},null,{"$f":"_xlfn.XLOOKUP($I440,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H440,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":235.21457073200233},null,{"$f":"$K440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"298W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E441,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.93"},{"$f":"_xlfn.XLOOKUP($E441,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0014"},null,{"$f":"_xlfn.XLOOKUP($I441,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H441,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":267.60125809294755},null,{"$f":"$K441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E442,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E442,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I442,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H442,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K442*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K442*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K442*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K442*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K442*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K442*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K442*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L442*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L442*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L442*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L442*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L442*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L442*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L442*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"200W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E443,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0016"},{"$f":"_xlfn.XLOOKUP($E443,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0016"},null,{"$f":"_xlfn.XLOOKUP($I443,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H443,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K443*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K443*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K443*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K443*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K443*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K443*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K443*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L443*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L443*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L443*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L443*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L443*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L443*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L443*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"300W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E444,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0017"},{"$f":"_xlfn.XLOOKUP($E444,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0017"},null,{"$f":"_xlfn.XLOOKUP($I444,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H444,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":266.32847895913665},null,{"$f":"$K444*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K444*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K444*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K444*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K444*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K444*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K444*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L444*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L444*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L444*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L444*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L444*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L444*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L444*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent <40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E445,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E445,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0060"},null,{"$f":"_xlfn.XLOOKUP($I445,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.773998993012341},{"$f":"_xlfn.XLOOKUP($H445,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K445*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K445*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K445*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K445*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K445*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K445*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K445*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L445*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L445*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L445*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L445*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L445*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L445*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L445*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent >40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E446,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E446,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0130"},null,{"$f":"_xlfn.XLOOKUP($I446,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":59.239465114988157},{"$f":"_xlfn.XLOOKUP($H446,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E447,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E447,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010"},null,{"$f":"_xlfn.XLOOKUP($I447,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":101.5131802355034},{"$f":"_xlfn.XLOOKUP($H447,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K447*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K447*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K447*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K447*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K447*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K447*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K447*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L447*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L447*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L447*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L447*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L447*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L447*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L447*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E448,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.30"},{"$f":"_xlfn.XLOOKUP($E448,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010-TA"},null,{"$f":"_xlfn.XLOOKUP($I448,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":72.639195900117642},{"$f":"_xlfn.XLOOKUP($H448,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":27.759223310679388},null,{"$f":"$K448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E449,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.3"},{"$f":"_xlfn.XLOOKUP($E449,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020"},null,{"$f":"_xlfn.XLOOKUP($I449,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":96.320611327572863},{"$f":"_xlfn.XLOOKUP($H449,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":28.622312787243384},null,{"$f":"$K449*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K449*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K449*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K449*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K449*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K449*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K449*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L449*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L449*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L449*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L449*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L449*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L449*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L449*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"120W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E450,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E450,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090"},null,{"$f":"_xlfn.XLOOKUP($I450,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":102.88437460689788},{"$f":"_xlfn.XLOOKUP($H450,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K450*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K450*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K450*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K450*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K450*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K450*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K450*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L450*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L450*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L450*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L450*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L450*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L450*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L450*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"220W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E451,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E451,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110"},null,{"$f":"_xlfn.XLOOKUP($I451,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.481765690617152},{"$f":"_xlfn.XLOOKUP($H451,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x250W High Presure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E452,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E452,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0120"},null,{"$f":"_xlfn.XLOOKUP($I452,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":110.12598308187685},{"$f":"_xlfn.XLOOKUP($H452,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"360W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E453,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.21"},{"$f":"_xlfn.XLOOKUP($E453,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170"},null,{"$f":"_xlfn.XLOOKUP($I453,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.339548706808898},{"$f":"_xlfn.XLOOKUP($H453,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.552872355288315},null,{"$f":"$K453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E454,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E454,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0180"},null,{"$f":"_xlfn.XLOOKUP($I454,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":142.18887681427393},{"$f":"_xlfn.XLOOKUP($H454,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"3x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E455,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E455,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0190"},null,{"$f":"_xlfn.XLOOKUP($I455,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":163.22944398502142},{"$f":"_xlfn.XLOOKUP($H455,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K455*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K455*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K455*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K455*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K455*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K455*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K455*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L455*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L455*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L455*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L455*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L455*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L455*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L455*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E456,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.24"},{"$f":"_xlfn.XLOOKUP($E456,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170-TA"},null,{"$f":"_xlfn.XLOOKUP($I456,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":99.981551698063811},{"$f":"_xlfn.XLOOKUP($H456,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.925679042613325},null,{"$f":"$K456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E457,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.61"},{"$f":"_xlfn.XLOOKUP($E457,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020-TA"},null,{"$f":"_xlfn.XLOOKUP($I457,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":66.715163449702942},{"$f":"_xlfn.XLOOKUP($H457,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":30.141000214973904},null,{"$f":"$K457*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K457*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K457*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K457*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K457*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K457*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K457*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L457*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L457*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L457*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L457*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L457*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L457*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L457*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"150W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E458,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.41"},{"$f":"_xlfn.XLOOKUP($E458,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090-TA"},null,{"$f":"_xlfn.XLOOKUP($I458,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":94.12637220569647},{"$f":"_xlfn.XLOOKUP($H458,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.380000291795966},null,{"$f":"$K458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E459,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($E459,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110-TA"},null,{"$f":"_xlfn.XLOOKUP($I459,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},{"$f":"_xlfn.XLOOKUP($H459,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":63.71886955536683},null,{"$f":"$K459*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K459*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K459*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K459*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K459*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K459*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K459*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L459*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L459*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L459*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L459*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L459*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L459*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L459*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E460,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E460,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0010"},null,{"$f":"_xlfn.XLOOKUP($I460,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.290132282450529},{"$f":"_xlfn.XLOOKUP($H460,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"80W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E461,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E461,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0020"},null,{"$f":"_xlfn.XLOOKUP($I461,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":53.665677678985588},{"$f":"_xlfn.XLOOKUP($H461,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"125W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E462,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E462,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0080"},null,{"$f":"_xlfn.XLOOKUP($I462,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":73.06541688476679},{"$f":"_xlfn.XLOOKUP($H462,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K462*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K462*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K462*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K462*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K462*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K462*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K462*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L462*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L462*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L462*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L462*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L462*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L462*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L462*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E463,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E463,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0190"},null,{"$f":"_xlfn.XLOOKUP($I463,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":89.169867463501589},{"$f":"_xlfn.XLOOKUP($H463,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K463*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K463*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K463*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K463*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K463*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K463*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K463*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L463*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L463*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L463*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L463*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L463*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L463*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L463*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E464,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E464,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0220"},null,{"$f":"_xlfn.XLOOKUP($I464,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.353156167907059},{"$f":"_xlfn.XLOOKUP($H464,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E465,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E465,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0230"},null,{"$f":"_xlfn.XLOOKUP($I465,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":90.511869088794498},{"$f":"_xlfn.XLOOKUP($H465,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K465*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K465*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K465*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K465*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K465*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K465*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K465*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L465*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L465*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L465*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L465*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L465*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L465*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L465*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E466,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E466,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0060"},null,{"$f":"_xlfn.XLOOKUP($I466,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":77.397504146569247},{"$f":"_xlfn.XLOOKUP($H466,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E467,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.11"},{"$f":"_xlfn.XLOOKUP($E467,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0070"},null,{"$f":"_xlfn.XLOOKUP($I467,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":80.794190744053239},{"$f":"_xlfn.XLOOKUP($H467,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K467*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K467*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K467*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K467*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K467*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K467*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K467*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L467*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L467*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L467*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L467*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L467*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L467*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L467*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Incandescent 60",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E468,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E468,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"INC0030"},null,{"$f":"_xlfn.XLOOKUP($I468,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":70.960441910354163},{"$f":"_xlfn.XLOOKUP($H468,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E329","v":"1000W High Pressure Sodium"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E469,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E469,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0100"},null,{"$f":"_xlfn.XLOOKUP($I469,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},{"$f":"_xlfn.XLOOKUP($H469,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"600W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E470,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E470,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0210"},null,{"$f":"_xlfn.XLOOKUP($I470,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":150.47533857395857},{"$f":"_xlfn.XLOOKUP($H470,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W CFL Standard",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E471,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.43"},{"$f":"_xlfn.XLOOKUP($E471,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0350"},null,{"$f":"_xlfn.XLOOKUP($I471,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.957649225063591},{"$f":"_xlfn.XLOOKUP($H471,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":29.476000402896499},null,{"$f":"$K471*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K471*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K471*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K471*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K471*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K471*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K471*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L471*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L471*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L471*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L471*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L471*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L471*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L471*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"32W Compact Flourescent",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E472,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"Compact_Fluro_32W"},{"$f":"_xlfn.XLOOKUP($E472,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0355"},null,{"$f":"_xlfn.XLOOKUP($I472,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":51.511221020280118},{"$f":"_xlfn.XLOOKUP($H472,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":87.872018673105089},null,{"$f":"$K472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x14W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E473,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E473,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0360"},null,{"$f":"_xlfn.XLOOKUP($I473,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},{"$f":"_xlfn.XLOOKUP($H473,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x24W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E474,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E474,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0370"},null,{"$f":"_xlfn.XLOOKUP($I474,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},{"$f":"_xlfn.XLOOKUP($H474,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"55W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E475,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E475,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0030"},null,{"$f":"_xlfn.XLOOKUP($I475,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":107.26621411796299},{"$f":"_xlfn.XLOOKUP($H475,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K475*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K475*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K475*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K475*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K475*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K475*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K475*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L475*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L475*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L475*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L475*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L475*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L475*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L475*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E476,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E476,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0040"},null,{"$f":"_xlfn.XLOOKUP($I476,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":225.2324058318282},{"$f":"_xlfn.XLOOKUP($H476,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K476*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K476*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K476*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K476*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K476*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K476*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K476*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L476*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L476*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L476*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L476*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L476*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L476*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L476*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"135W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E477,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E477,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0050"},null,{"$f":"_xlfn.XLOOKUP($I477,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":339.48975013749475},{"$f":"_xlfn.XLOOKUP($H477,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K477*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K477*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K477*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K477*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K477*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K477*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K477*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L477*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L477*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L477*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L477*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L477*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L477*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L477*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E478,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E478,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I478,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H478,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":105.47074700859291},null,{"$f":"$K478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"11m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E479,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"11m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E479,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I479,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H479,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":152.00002702670633},null,{"$f":"$K479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E480,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E480,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I480,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H480,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":176.59084939568589},null,{"$f":"$K480*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K480*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K480*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K480*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K480*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K480*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K480*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L480*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L480*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L480*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L480*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L480*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L480*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L480*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"14m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E481,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"14m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E481,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I481,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H481,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":188.71015555443418},null,{"$f":"$K481*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K481*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K481*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K481*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K481*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K481*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K481*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L481*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L481*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L481*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L481*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L481*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L481*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L481*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E482,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"15.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E482,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I482,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H482,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":197.05356277890195},null,{"$f":"$K482*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K482*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K482*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K482*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K482*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K482*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K482*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L482*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L482*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L482*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L482*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L482*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L482*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L482*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"7.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E483,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7.5_Single"},{"$f":"_xlfn.XLOOKUP($E483,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I483,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H483,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":203.83863499065285},null,{"$f":"$K483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E484,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($E484,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I484,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H484,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":226.2831094818477},null,{"$f":"$K484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"10.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E485,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"10.5_Single"},{"$f":"_xlfn.XLOOKUP($E485,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I485,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H485,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":361.72386919462673},null,{"$f":"$K485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E486,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.0_Single"},{"$f":"_xlfn.XLOOKUP($E486,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I486,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H486,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":378.27162020005193},null,{"$f":"$K486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E487,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.73"},{"$f":"_xlfn.XLOOKUP($E487,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I487,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H487,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":504.31302794165572},null,{"$f":"$K487*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K487*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K487*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K487*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K487*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K487*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K487*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L487*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L487*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L487*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L487*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L487*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L487*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L487*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E488,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.74"},{"$f":"_xlfn.XLOOKUP($E488,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I488,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H488,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":555.07271183184741},null,{"$f":"$K488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"18m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E489,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.75"},{"$f":"_xlfn.XLOOKUP($E489,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I489,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H489,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":744.21296251791864},null,{"$f":"$K489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"SHARED OR NO POLE",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E490,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E490,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SHARED OR NO POLE"},null,{"$f":"_xlfn.XLOOKUP($I490,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},{"$f":"_xlfn.XLOOKUP($H490,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K490*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K490*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K490*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K490*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K490*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K490*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K490*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L490*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L490*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L490*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L490*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L490*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L490*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L490*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Suspended",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E491,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E491,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SUSPENDED"},null,{"$f":"_xlfn.XLOOKUP($I491,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":37.56304981790457},{"$f":"_xlfn.XLOOKUP($H491,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K491*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K491*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K491*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K491*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K491*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K491*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K491*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L491*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L491*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L491*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L491*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L491*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L491*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L491*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Decorative Category P Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E492,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.71"},{"$f":"_xlfn.XLOOKUP($E492,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I492,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H492,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":210.45813190162536},null,{"$f":"$K492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Night Patrol Per Asset Inspection",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E493,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E493,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I493,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H493,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E494,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($E494,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0101"},null,{"$f":"_xlfn.XLOOKUP($I494,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H494,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.849606873085662},null,{"$f":"$K494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E495,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E495,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I495,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H495,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K495*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K495*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K495*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K495*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K495*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K495*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K495*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L495*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L495*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L495*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L495*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L495*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L495*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L495*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E496,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0103"},{"$f":"_xlfn.XLOOKUP($E496,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0103"},null,{"$f":"_xlfn.XLOOKUP($I496,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H496,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":74.124163381820807},null,{"$f":"$K496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E497,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E497,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I497,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H497,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E498,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E498,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0105"},null,{"$f":"_xlfn.XLOOKUP($I498,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H498,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.239665172316968},null,{"$f":"$K498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E499,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E499,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I499,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H499,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K499*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K499*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K499*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K499*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K499*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K499*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K499*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L499*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L499*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L499*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L499*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L499*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L499*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L499*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E500,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($E500,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0107"},null,{"$f":"_xlfn.XLOOKUP($I500,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H500,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.514221681052106},null,{"$f":"$K500*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K500*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K500*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K500*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K500*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K500*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K500*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L500*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L500*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L500*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L500*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L500*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L500*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L500*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E501,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E501,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I501,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H501,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E502,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($E502,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0109"},null,{"$f":"_xlfn.XLOOKUP($I502,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H502,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.743570394259656},null,{"$f":"$K502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E503,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E503,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I503,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H503,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K503*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K503*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K503*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K503*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K503*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K503*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K503*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L503*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L503*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L503*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L503*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L503*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L503*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L503*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E504,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($E504,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0111"},null,{"$f":"_xlfn.XLOOKUP($I504,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H504,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":65.575050364350503},null,{"$f":"$K504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E505,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E505,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I505,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H505,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K505*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K505*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K505*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K505*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K505*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K505*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K505*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L505*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L505*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L505*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L505*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L505*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L505*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L505*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E506,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0113"},{"$f":"_xlfn.XLOOKUP($E506,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0113"},null,{"$f":"_xlfn.XLOOKUP($I506,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H506,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.727949506488862},null,{"$f":"$K506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E507,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E507,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I507,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H507,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K507*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K507*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K507*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K507*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K507*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K507*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K507*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L507*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L507*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L507*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L507*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L507*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L507*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L507*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E508,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E508,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0115"},null,{"$f":"_xlfn.XLOOKUP($I508,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H508,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.002506015224029},null,{"$f":"$K508*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K508*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K508*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K508*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K508*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K508*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K508*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L508*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L508*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L508*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L508*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L508*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L508*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L508*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E509,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E509,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I509,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H509,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E510,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E510,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I510,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H510,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E511,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E511,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I511,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H511,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K511*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K511*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K511*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K511*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K511*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K511*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K511*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L511*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L511*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L511*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L511*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L511*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L511*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L511*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E512,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0119"},{"$f":"_xlfn.XLOOKUP($E512,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0119"},null,{"$f":"_xlfn.XLOOKUP($I512,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H512,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E513,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E513,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I513,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H513,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K513*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K513*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K513*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K513*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K513*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K513*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K513*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L513*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L513*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L513*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L513*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L513*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L513*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L513*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E514,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($E514,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0121"},null,{"$f":"_xlfn.XLOOKUP($I514,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H514,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E515,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E515,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I515,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H515,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K515*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K515*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K515*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K515*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K515*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K515*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K515*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L515*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L515*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L515*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L515*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L515*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L515*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L515*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E516,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0123"},{"$f":"_xlfn.XLOOKUP($E516,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0123"},null,{"$f":"_xlfn.XLOOKUP($I516,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H516,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E517,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E517,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I517,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H517,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E518,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E518,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0125"},null,{"$f":"_xlfn.XLOOKUP($I518,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H518,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":135.19797376445115},null,{"$f":"$K518*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K518*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K518*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K518*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K518*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K518*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K518*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L518*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L518*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L518*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L518*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L518*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L518*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L518*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E519,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E519,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I519,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H519,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K519*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K519*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K519*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K519*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K519*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K519*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K519*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L519*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L519*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L519*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L519*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L519*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L519*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L519*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E520,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($E520,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0127"},null,{"$f":"_xlfn.XLOOKUP($I520,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H520,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K520*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K520*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K520*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K520*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K520*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K520*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K520*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L520*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L520*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L520*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L520*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L520*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L520*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L520*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E521,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E521,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I521,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H521,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E522,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($E522,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0129"},null,{"$f":"_xlfn.XLOOKUP($I522,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H522,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":196.11040401392714},null,{"$f":"$K522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E523,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E523,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I523,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H523,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E524,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($E524,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0131"},null,{"$f":"_xlfn.XLOOKUP($I524,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H524,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":200.38496052266228},null,{"$f":"$K524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E525,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E525,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I525,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H525,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K525*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K525*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K525*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K525*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K525*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K525*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K525*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L525*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L525*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L525*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L525*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L525*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L525*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L525*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E526,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0133"},{"$f":"_xlfn.XLOOKUP($E526,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0133"},null,{"$f":"_xlfn.XLOOKUP($I526,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H526,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E527,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E527,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I527,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H527,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E528,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($E528,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0135"},null,{"$f":"_xlfn.XLOOKUP($I528,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H528,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K528*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K528*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K528*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K528*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K528*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K528*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K528*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L528*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L528*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L528*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L528*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L528*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L528*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L528*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E529,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E529,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I529,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H529,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E530,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0137"},{"$f":"_xlfn.XLOOKUP($E530,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0137"},null,{"$f":"_xlfn.XLOOKUP($I530,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H530,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K530*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K530*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K530*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K530*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K530*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K530*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K530*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L530*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L530*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L530*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L530*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L530*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L530*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L530*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E531,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E531,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I531,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H531,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K531*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K531*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K531*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K531*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K531*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K531*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K531*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L531*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L531*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L531*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L531*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L531*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L531*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L531*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E532,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E532,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0139"},null,{"$f":"_xlfn.XLOOKUP($I532,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H532,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E393","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga Connected"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E533,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E533,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I533,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H533,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K533*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K533*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K533*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K533*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K533*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K533*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K533*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L533*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L533*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L533*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L533*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L533*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L533*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L533*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E534,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($E534,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0141"},null,{"$f":"_xlfn.XLOOKUP($I534,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H534,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E535,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E535,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I535,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H535,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K535*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K535*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K535*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K535*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K535*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K535*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K535*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L535*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L535*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L535*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L535*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L535*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L535*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L535*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E536,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0143"},{"$f":"_xlfn.XLOOKUP($E536,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0143"},null,{"$f":"_xlfn.XLOOKUP($I536,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H536,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K536*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K536*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K536*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K536*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K536*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K536*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K536*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L536*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L536*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L536*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L536*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L536*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L536*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L536*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E537,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E537,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I537,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H537,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K537*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K537*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K537*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K537*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K537*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K537*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K537*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L537*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L537*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L537*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L537*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L537*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L537*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L537*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E538,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($E538,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0145"},null,{"$f":"_xlfn.XLOOKUP($I538,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H538,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E539,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E539,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I539,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H539,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K539*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K539*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K539*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K539*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K539*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K539*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K539*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L539*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L539*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L539*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L539*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L539*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L539*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L539*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E540,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0147"},{"$f":"_xlfn.XLOOKUP($E540,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0147"},null,{"$f":"_xlfn.XLOOKUP($I540,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H540,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E541,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E541,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I541,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H541,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K541*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K541*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K541*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K541*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K541*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K541*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K541*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L541*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L541*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L541*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L541*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L541*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L541*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L541*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E542,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($E542,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0149"},null,{"$f":"_xlfn.XLOOKUP($I542,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H542,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E543,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E543,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I543,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H543,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K543*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K543*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K543*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K543*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K543*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K543*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K543*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L543*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L543*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L543*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L543*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L543*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L543*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L543*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E544,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($E544,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0151"},null,{"$f":"_xlfn.XLOOKUP($I544,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H544,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E545,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E545,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I545,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H545,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K545*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K545*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K545*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K545*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K545*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K545*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K545*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L545*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L545*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L545*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L545*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L545*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L545*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L545*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E546,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($E546,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0153"},null,{"$f":"_xlfn.XLOOKUP($I546,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H546,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E547,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E547,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I547,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H547,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K547*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K547*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K547*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K547*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K547*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K547*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K547*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L547*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L547*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L547*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L547*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L547*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L547*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L547*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E548,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($E548,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0155"},null,{"$f":"_xlfn.XLOOKUP($I548,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H548,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K548*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K548*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K548*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K548*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K548*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K548*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K548*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L548*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L548*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L548*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L548*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L548*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L548*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L548*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E549,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E549,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I549,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H549,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E550,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($E550,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0157"},null,{"$f":"_xlfn.XLOOKUP($I550,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H550,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":54.888659092512619},null,{"$f":"$K550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E551,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E551,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I551,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H551,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K551*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K551*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K551*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K551*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K551*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K551*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K551*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L551*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L551*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L551*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L551*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L551*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L551*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L551*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E552,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($E552,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0159"},null,{"$f":"_xlfn.XLOOKUP($I552,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H552,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E553,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0163"},{"$f":"_xlfn.XLOOKUP($E553,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0163"},null,{"$f":"_xlfn.XLOOKUP($I553,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H553,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E554,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0167"},{"$f":"_xlfn.XLOOKUP($E554,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0167"},null,{"$f":"_xlfn.XLOOKUP($I554,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H554,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E555,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($E555,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0171"},null,{"$f":"_xlfn.XLOOKUP($I555,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H555,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E556,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($E556,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0175"},null,{"$f":"_xlfn.XLOOKUP($I556,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H556,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E557,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0179"},{"$f":"_xlfn.XLOOKUP($E557,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0179"},null,{"$f":"_xlfn.XLOOKUP($I557,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H557,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E558,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($E558,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0183"},null,{"$f":"_xlfn.XLOOKUP($I558,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H558,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.97532953785495},null,{"$f":"$K558*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K558*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K558*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K558*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K558*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K558*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K558*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L558*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L558*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L558*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L558*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L558*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L558*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L558*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E559,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($E559,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0187"},null,{"$f":"_xlfn.XLOOKUP($I559,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H559,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E560,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0191"},{"$f":"_xlfn.XLOOKUP($E560,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0191"},null,{"$f":"_xlfn.XLOOKUP($I560,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H560,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E561,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($E561,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0195"},null,{"$f":"_xlfn.XLOOKUP($I561,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H561,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":227.91426004938813},null,{"$f":"$K561*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K561*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K561*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K561*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K561*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K561*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K561*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L561*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L561*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L561*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L561*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L561*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L561*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L561*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 17W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E562,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E562,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0199"},null,{"$f":"_xlfn.XLOOKUP($I562,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H562,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":147.02155137310623},null,{"$f":"$K562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 34W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E563,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0203"},{"$f":"_xlfn.XLOOKUP($E563,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0203"},null,{"$f":"_xlfn.XLOOKUP($I563,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H563,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":146.29305912265505},null,{"$f":"$K563*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K563*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K563*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K563*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K563*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K563*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K563*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L563*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L563*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L563*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L563*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L563*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L563*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L563*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED210-Emilio Catenary 71W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E564,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0210"},{"$f":"_xlfn.XLOOKUP($E564,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0210"},null,{"$f":"_xlfn.XLOOKUP($I564,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H564,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":205.74400375925427},null,{"$f":"$K564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED214-GE Area Lighter Flood Light 150W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E565,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($E565,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0214"},null,{"$f":"_xlfn.XLOOKUP($I565,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H565,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":102.49761647262724},null,{"$f":"$K565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED218-GE Area Lighter Flood Light 240W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E566,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($E566,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0218"},null,{"$f":"_xlfn.XLOOKUP($I566,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H566,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.16838685669434},null,{"$f":"$K566*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K566*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K566*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K566*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K566*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K566*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K566*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L566*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L566*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L566*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L566*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L566*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L566*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L566*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED222-Sirkel Catenary 100W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E567,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0222"},{"$f":"_xlfn.XLOOKUP($E567,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0222"},null,{"$f":"_xlfn.XLOOKUP($I567,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H567,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":311.55724877384574},null,{"$f":"$K567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E568,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.80"},{"$f":"_xlfn.XLOOKUP($E568,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0001"},null,{"$f":"_xlfn.XLOOKUP($I568,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H568,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.732348394764998},null,{"$f":"$K568*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K568*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K568*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K568*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K568*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K568*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K568*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L568*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L568*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L568*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L568*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L568*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L568*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L568*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"23W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E569,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.81"},{"$f":"_xlfn.XLOOKUP($E569,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0002"},null,{"$f":"_xlfn.XLOOKUP($I569,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H569,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":71.617714446381086},null,{"$f":"$K569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E570,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($E570,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0003"},null,{"$f":"_xlfn.XLOOKUP($I570,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H570,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":73.753462859471838},null,{"$f":"$K570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E571,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.83"},{"$f":"_xlfn.XLOOKUP($E571,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0004"},null,{"$f":"_xlfn.XLOOKUP($I571,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H571,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.97850244915513},null,{"$f":"$K571*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K571*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K571*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K571*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K571*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K571*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K571*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L571*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L571*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L571*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L571*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L571*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L571*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L571*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Louvred",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E572,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.84"},{"$f":"_xlfn.XLOOKUP($E572,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0005"},null,{"$f":"_xlfn.XLOOKUP($I572,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H572,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.300493855615358},null,{"$f":"$K572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"25W LED GE Evolve ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E573,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.85"},{"$f":"_xlfn.XLOOKUP($E573,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0006"},null,{"$f":"_xlfn.XLOOKUP($I573,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H573,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":52.48466658639591},null,{"$f":"$K573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"35W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E574,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.86"},{"$f":"_xlfn.XLOOKUP($E574,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0007"},null,{"$f":"_xlfn.XLOOKUP($I574,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H574,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"29W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E575,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.87"},{"$f":"_xlfn.XLOOKUP($E575,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0008"},null,{"$f":"_xlfn.XLOOKUP($I575,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H575,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E576,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.88"},{"$f":"_xlfn.XLOOKUP($E576,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0009"},null,{"$f":"_xlfn.XLOOKUP($I576,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H576,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"36W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E577,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.89"},{"$f":"_xlfn.XLOOKUP($E577,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0010"},null,{"$f":"_xlfn.XLOOKUP($I577,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H577,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"105W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E578,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.90"},{"$f":"_xlfn.XLOOKUP($E578,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0011"},null,{"$f":"_xlfn.XLOOKUP($I578,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H578,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":212.13999092168393},null,{"$f":"$K578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E579,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E579,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I579,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H579,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Forward Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E580,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.92"},{"$f":"_xlfn.XLOOKUP($E580,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0013"},null,{"$f":"_xlfn.XLOOKUP($I580,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H580,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":235.21457073200233},null,{"$f":"$K580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"298W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E581,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.93"},{"$f":"_xlfn.XLOOKUP($E581,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0014"},null,{"$f":"_xlfn.XLOOKUP($I581,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H581,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":267.60125809294755},null,{"$f":"$K581*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K581*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K581*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K581*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K581*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K581*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K581*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L581*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L581*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L581*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L581*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L581*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L581*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L581*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E582,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E582,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I582,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H582,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"200W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E583,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0016"},{"$f":"_xlfn.XLOOKUP($E583,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0016"},null,{"$f":"_xlfn.XLOOKUP($I583,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H583,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K583*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K583*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K583*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K583*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K583*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K583*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K583*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L583*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L583*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L583*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L583*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L583*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L583*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L583*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"300W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E584,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0017"},{"$f":"_xlfn.XLOOKUP($E584,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0017"},null,{"$f":"_xlfn.XLOOKUP($I584,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H584,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":266.32847895913665},null,{"$f":"$K584*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K584*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K584*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K584*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K584*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K584*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K584*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L584*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L584*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L584*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L584*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L584*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L584*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L584*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent <40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E585,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E585,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0060"},null,{"$f":"_xlfn.XLOOKUP($I585,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.773998993012341},{"$f":"_xlfn.XLOOKUP($H585,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K585*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K585*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K585*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K585*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K585*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K585*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K585*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L585*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L585*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L585*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L585*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L585*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L585*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L585*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent >40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E586,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E586,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0130"},null,{"$f":"_xlfn.XLOOKUP($I586,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":59.239465114988157},{"$f":"_xlfn.XLOOKUP($H586,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K586*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K586*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K586*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K586*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K586*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K586*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K586*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L586*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L586*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L586*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L586*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L586*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L586*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L586*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E587,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E587,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010"},null,{"$f":"_xlfn.XLOOKUP($I587,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":101.5131802355034},{"$f":"_xlfn.XLOOKUP($H587,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E588,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.30"},{"$f":"_xlfn.XLOOKUP($E588,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010-TA"},null,{"$f":"_xlfn.XLOOKUP($I588,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":72.639195900117642},{"$f":"_xlfn.XLOOKUP($H588,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":27.759223310679388},null,{"$f":"$K588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E589,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.3"},{"$f":"_xlfn.XLOOKUP($E589,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020"},null,{"$f":"_xlfn.XLOOKUP($I589,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":96.320611327572863},{"$f":"_xlfn.XLOOKUP($H589,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":28.622312787243384},null,{"$f":"$K589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"120W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E590,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E590,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090"},null,{"$f":"_xlfn.XLOOKUP($I590,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":102.88437460689788},{"$f":"_xlfn.XLOOKUP($H590,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K590*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K590*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K590*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K590*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K590*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K590*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K590*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L590*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L590*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L590*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L590*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L590*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L590*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L590*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"220W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E591,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E591,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110"},null,{"$f":"_xlfn.XLOOKUP($I591,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.481765690617152},{"$f":"_xlfn.XLOOKUP($H591,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K591*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K591*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K591*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K591*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K591*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K591*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K591*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L591*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L591*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L591*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L591*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L591*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L591*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L591*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x250W High Presure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E592,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E592,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0120"},null,{"$f":"_xlfn.XLOOKUP($I592,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":110.12598308187685},{"$f":"_xlfn.XLOOKUP($H592,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"360W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E593,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.21"},{"$f":"_xlfn.XLOOKUP($E593,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170"},null,{"$f":"_xlfn.XLOOKUP($I593,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.339548706808898},{"$f":"_xlfn.XLOOKUP($H593,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.552872355288315},null,{"$f":"$K593*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K593*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K593*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K593*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K593*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K593*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K593*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L593*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L593*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L593*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L593*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L593*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L593*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L593*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E594,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E594,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0180"},null,{"$f":"_xlfn.XLOOKUP($I594,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":142.18887681427393},{"$f":"_xlfn.XLOOKUP($H594,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"3x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E595,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E595,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0190"},null,{"$f":"_xlfn.XLOOKUP($I595,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":163.22944398502142},{"$f":"_xlfn.XLOOKUP($H595,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E596,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.24"},{"$f":"_xlfn.XLOOKUP($E596,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170-TA"},null,{"$f":"_xlfn.XLOOKUP($I596,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":99.981551698063811},{"$f":"_xlfn.XLOOKUP($H596,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.925679042613325},null,{"$f":"$K596*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K596*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K596*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K596*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K596*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K596*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K596*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L596*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L596*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L596*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L596*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L596*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L596*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L596*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E457","v":"70W High Pressure Sodium - Twin Arc"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E597,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.61"},{"$f":"_xlfn.XLOOKUP($E597,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020-TA"},null,{"$f":"_xlfn.XLOOKUP($I597,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":66.715163449702942},{"$f":"_xlfn.XLOOKUP($H597,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":30.141000214973904},null,{"$f":"$K597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"150W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E598,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.41"},{"$f":"_xlfn.XLOOKUP($E598,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090-TA"},null,{"$f":"_xlfn.XLOOKUP($I598,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":94.12637220569647},{"$f":"_xlfn.XLOOKUP($H598,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.380000291795966},null,{"$f":"$K598*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K598*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K598*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K598*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K598*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K598*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K598*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L598*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L598*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L598*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L598*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L598*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L598*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L598*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E599,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($E599,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110-TA"},null,{"$f":"_xlfn.XLOOKUP($I599,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},{"$f":"_xlfn.XLOOKUP($H599,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":63.71886955536683},null,{"$f":"$K599*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K599*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K599*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K599*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K599*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K599*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K599*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L599*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L599*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L599*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L599*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L599*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L599*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L599*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E600,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E600,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0010"},null,{"$f":"_xlfn.XLOOKUP($I600,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.290132282450529},{"$f":"_xlfn.XLOOKUP($H600,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"80W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E601,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E601,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0020"},null,{"$f":"_xlfn.XLOOKUP($I601,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":53.665677678985588},{"$f":"_xlfn.XLOOKUP($H601,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K601*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K601*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K601*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K601*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K601*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K601*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K601*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L601*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L601*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L601*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L601*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L601*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L601*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L601*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"125W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E602,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E602,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0080"},null,{"$f":"_xlfn.XLOOKUP($I602,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":73.06541688476679},{"$f":"_xlfn.XLOOKUP($H602,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E603,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E603,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0190"},null,{"$f":"_xlfn.XLOOKUP($I603,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":89.169867463501589},{"$f":"_xlfn.XLOOKUP($H603,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E604,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E604,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0220"},null,{"$f":"_xlfn.XLOOKUP($I604,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.353156167907059},{"$f":"_xlfn.XLOOKUP($H604,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E605,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E605,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0230"},null,{"$f":"_xlfn.XLOOKUP($I605,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":90.511869088794498},{"$f":"_xlfn.XLOOKUP($H605,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E606,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E606,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0060"},null,{"$f":"_xlfn.XLOOKUP($I606,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":77.397504146569247},{"$f":"_xlfn.XLOOKUP($H606,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E607,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.11"},{"$f":"_xlfn.XLOOKUP($E607,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0070"},null,{"$f":"_xlfn.XLOOKUP($I607,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":80.794190744053239},{"$f":"_xlfn.XLOOKUP($H607,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K607*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K607*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K607*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K607*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K607*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K607*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K607*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L607*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L607*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L607*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L607*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L607*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L607*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L607*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Incandescent 60",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E608,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E608,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"INC0030"},null,{"$f":"_xlfn.XLOOKUP($I608,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":70.960441910354163},{"$f":"_xlfn.XLOOKUP($H608,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"1000W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E609,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E609,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0100"},null,{"$f":"_xlfn.XLOOKUP($I609,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},{"$f":"_xlfn.XLOOKUP($H609,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"600W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E610,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E610,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0210"},null,{"$f":"_xlfn.XLOOKUP($I610,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":150.47533857395857},{"$f":"_xlfn.XLOOKUP($H610,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W CFL Standard",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E611,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.43"},{"$f":"_xlfn.XLOOKUP($E611,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0350"},null,{"$f":"_xlfn.XLOOKUP($I611,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.957649225063591},{"$f":"_xlfn.XLOOKUP($H611,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":29.476000402896499},null,{"$f":"$K611*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K611*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K611*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K611*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K611*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K611*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K611*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L611*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L611*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L611*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L611*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L611*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L611*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L611*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"32W Compact Flourescent",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E612,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"Compact_Fluro_32W"},{"$f":"_xlfn.XLOOKUP($E612,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0355"},null,{"$f":"_xlfn.XLOOKUP($I612,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":51.511221020280118},{"$f":"_xlfn.XLOOKUP($H612,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":87.872018673105089},null,{"$f":"$K612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x14W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E613,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E613,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0360"},null,{"$f":"_xlfn.XLOOKUP($I613,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},{"$f":"_xlfn.XLOOKUP($H613,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K613*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K613*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K613*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K613*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K613*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K613*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K613*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L613*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L613*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L613*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L613*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L613*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L613*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L613*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x24W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E614,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E614,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0370"},null,{"$f":"_xlfn.XLOOKUP($I614,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},{"$f":"_xlfn.XLOOKUP($H614,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"55W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E615,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E615,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0030"},null,{"$f":"_xlfn.XLOOKUP($I615,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":107.26621411796299},{"$f":"_xlfn.XLOOKUP($H615,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E616,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E616,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0040"},null,{"$f":"_xlfn.XLOOKUP($I616,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":225.2324058318282},{"$f":"_xlfn.XLOOKUP($H616,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K616*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K616*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K616*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K616*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K616*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K616*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K616*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L616*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L616*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L616*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L616*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L616*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L616*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L616*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"135W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E617,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E617,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0050"},null,{"$f":"_xlfn.XLOOKUP($I617,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":339.48975013749475},{"$f":"_xlfn.XLOOKUP($H617,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K617*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K617*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K617*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K617*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K617*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K617*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K617*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L617*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L617*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L617*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L617*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L617*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L617*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L617*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E618,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E618,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I618,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H618,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":105.47074700859291},null,{"$f":"$K618*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K618*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K618*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K618*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K618*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K618*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K618*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L618*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L618*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L618*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L618*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L618*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L618*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L618*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"11m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E619,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"11m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E619,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I619,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H619,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":152.00002702670633},null,{"$f":"$K619*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K619*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K619*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K619*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K619*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K619*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K619*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L619*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L619*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L619*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L619*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L619*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L619*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L619*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E620,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E620,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I620,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H620,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":176.59084939568589},null,{"$f":"$K620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"14m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E621,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"14m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E621,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I621,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H621,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":188.71015555443418},null,{"$f":"$K621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E622,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"15.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E622,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I622,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H622,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":197.05356277890195},null,{"$f":"$K622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"7.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E623,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7.5_Single"},{"$f":"_xlfn.XLOOKUP($E623,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I623,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H623,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":203.83863499065285},null,{"$f":"$K623*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K623*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K623*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K623*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K623*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K623*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K623*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L623*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L623*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L623*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L623*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L623*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L623*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L623*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E624,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($E624,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I624,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H624,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":226.2831094818477},null,{"$f":"$K624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"10.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E625,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"10.5_Single"},{"$f":"_xlfn.XLOOKUP($E625,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I625,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H625,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":361.72386919462673},null,{"$f":"$K625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E626,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.0_Single"},{"$f":"_xlfn.XLOOKUP($E626,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I626,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H626,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":378.27162020005193},null,{"$f":"$K626*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K626*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K626*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K626*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K626*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K626*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K626*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L626*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L626*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L626*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L626*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L626*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L626*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L626*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E627,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.73"},{"$f":"_xlfn.XLOOKUP($E627,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I627,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H627,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":504.31302794165572},null,{"$f":"$K627*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K627*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K627*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K627*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K627*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K627*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K627*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L627*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L627*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L627*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L627*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L627*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L627*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L627*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E628,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.74"},{"$f":"_xlfn.XLOOKUP($E628,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I628,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H628,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":555.07271183184741},null,{"$f":"$K628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"18m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E629,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.75"},{"$f":"_xlfn.XLOOKUP($E629,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I629,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H629,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":744.21296251791864},null,{"$f":"$K629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"SHARED OR NO POLE",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E630,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E630,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SHARED OR NO POLE"},null,{"$f":"_xlfn.XLOOKUP($I630,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},{"$f":"_xlfn.XLOOKUP($H630,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Suspended",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E631,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E631,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SUSPENDED"},null,{"$f":"_xlfn.XLOOKUP($I631,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":37.56304981790457},{"$f":"_xlfn.XLOOKUP($H631,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K631*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K631*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K631*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K631*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K631*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K631*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K631*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L631*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L631*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L631*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L631*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L631*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L631*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L631*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Decorative Category P Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E632,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.71"},{"$f":"_xlfn.XLOOKUP($E632,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I632,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H632,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":210.45813190162536},null,{"$f":"$K632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Night Patrol Per Asset Inspection",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E633,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E633,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I633,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H633,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K633*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K633*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K633*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K633*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K633*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K633*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K633*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L633*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L633*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L633*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L633*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L633*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L633*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L633*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E634,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($E634,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0101"},null,{"$f":"_xlfn.XLOOKUP($I634,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H634,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.849606873085662},null,{"$f":"$K634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E635,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E635,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I635,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H635,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E636,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0103"},{"$f":"_xlfn.XLOOKUP($E636,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0103"},null,{"$f":"_xlfn.XLOOKUP($I636,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H636,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":74.124163381820807},null,{"$f":"$K636*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K636*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K636*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K636*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K636*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K636*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K636*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L636*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L636*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L636*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L636*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L636*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L636*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L636*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E637,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E637,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I637,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H637,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K637*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K637*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K637*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K637*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K637*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K637*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K637*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L637*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L637*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L637*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L637*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L637*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L637*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L637*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E638,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E638,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0105"},null,{"$f":"_xlfn.XLOOKUP($I638,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H638,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.239665172316968},null,{"$f":"$K638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E639,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E639,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I639,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H639,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K639*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K639*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K639*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K639*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K639*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K639*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K639*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L639*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L639*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L639*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L639*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L639*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L639*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L639*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E640,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($E640,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0107"},null,{"$f":"_xlfn.XLOOKUP($I640,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H640,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.514221681052106},null,{"$f":"$K640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E641,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E641,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I641,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H641,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E642,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($E642,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0109"},null,{"$f":"_xlfn.XLOOKUP($I642,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H642,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.743570394259656},null,{"$f":"$K642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E643,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E643,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I643,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H643,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E644,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($E644,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0111"},null,{"$f":"_xlfn.XLOOKUP($I644,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H644,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":65.575050364350503},null,{"$f":"$K644*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K644*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K644*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K644*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K644*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K644*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K644*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L644*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L644*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L644*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L644*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L644*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L644*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L644*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E645,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E645,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I645,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H645,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K645*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K645*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K645*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K645*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K645*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K645*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K645*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L645*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L645*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L645*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L645*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L645*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L645*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L645*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E646,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0113"},{"$f":"_xlfn.XLOOKUP($E646,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0113"},null,{"$f":"_xlfn.XLOOKUP($I646,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H646,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.727949506488862},null,{"$f":"$K646*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K646*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K646*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K646*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K646*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K646*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K646*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L646*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L646*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L646*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L646*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L646*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L646*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L646*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E647,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E647,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I647,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H647,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E648,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E648,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0115"},null,{"$f":"_xlfn.XLOOKUP($I648,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H648,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.002506015224029},null,{"$f":"$K648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E649,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E649,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I649,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H649,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K649*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K649*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K649*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K649*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K649*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K649*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K649*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L649*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L649*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L649*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L649*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L649*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L649*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L649*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E650,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E650,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I650,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H650,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K650*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K650*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K650*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K650*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K650*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K650*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K650*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L650*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L650*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L650*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L650*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L650*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L650*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L650*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E651,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E651,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I651,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H651,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K651*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K651*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K651*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K651*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K651*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K651*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K651*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L651*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L651*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L651*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L651*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L651*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L651*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L651*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E652,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0119"},{"$f":"_xlfn.XLOOKUP($E652,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0119"},null,{"$f":"_xlfn.XLOOKUP($I652,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H652,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E653,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E653,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I653,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H653,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K653*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K653*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K653*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K653*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K653*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K653*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K653*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L653*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L653*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L653*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L653*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L653*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L653*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L653*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E654,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($E654,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0121"},null,{"$f":"_xlfn.XLOOKUP($I654,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H654,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K654*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K654*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K654*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K654*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K654*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K654*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K654*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L654*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L654*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L654*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L654*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L654*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L654*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L654*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E655,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E655,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I655,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H655,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E656,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0123"},{"$f":"_xlfn.XLOOKUP($E656,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0123"},null,{"$f":"_xlfn.XLOOKUP($I656,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H656,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K656*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K656*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K656*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K656*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K656*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K656*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K656*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L656*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L656*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L656*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L656*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L656*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L656*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L656*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E657,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E657,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I657,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H657,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E658,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E658,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0125"},null,{"$f":"_xlfn.XLOOKUP($I658,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H658,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":135.19797376445115},null,{"$f":"$K658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E659,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E659,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I659,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H659,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K659*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K659*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K659*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K659*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K659*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K659*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K659*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L659*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L659*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L659*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L659*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L659*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L659*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L659*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E660,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($E660,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0127"},null,{"$f":"_xlfn.XLOOKUP($I660,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H660,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E521","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga Connected"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E661,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E661,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I661,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H661,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E662,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($E662,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0129"},null,{"$f":"_xlfn.XLOOKUP($I662,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H662,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":196.11040401392714},null,{"$f":"$K662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E663,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E663,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I663,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H663,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E664,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($E664,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0131"},null,{"$f":"_xlfn.XLOOKUP($I664,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H664,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":200.38496052266228},null,{"$f":"$K664*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K664*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K664*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K664*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K664*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K664*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K664*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L664*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L664*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L664*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L664*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L664*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L664*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L664*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E665,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E665,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I665,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H665,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K665*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K665*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K665*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K665*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K665*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K665*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K665*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L665*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L665*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L665*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L665*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L665*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L665*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L665*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E666,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0133"},{"$f":"_xlfn.XLOOKUP($E666,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0133"},null,{"$f":"_xlfn.XLOOKUP($I666,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H666,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K666*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K666*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K666*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K666*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K666*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K666*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K666*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L666*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L666*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L666*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L666*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L666*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L666*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L666*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E667,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E667,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I667,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H667,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K667*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K667*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K667*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K667*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K667*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K667*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K667*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L667*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L667*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L667*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L667*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L667*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L667*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L667*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E668,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($E668,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0135"},null,{"$f":"_xlfn.XLOOKUP($I668,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H668,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E669,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E669,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I669,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H669,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K669*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K669*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K669*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K669*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K669*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K669*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K669*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L669*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L669*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L669*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L669*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L669*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L669*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L669*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E670,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0137"},{"$f":"_xlfn.XLOOKUP($E670,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0137"},null,{"$f":"_xlfn.XLOOKUP($I670,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H670,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E671,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E671,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I671,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H671,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E672,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E672,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0139"},null,{"$f":"_xlfn.XLOOKUP($I672,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H672,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E673,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E673,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I673,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H673,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K673*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K673*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K673*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K673*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K673*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K673*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K673*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L673*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L673*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L673*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L673*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L673*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L673*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L673*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E674,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($E674,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0141"},null,{"$f":"_xlfn.XLOOKUP($I674,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H674,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K674*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K674*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K674*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K674*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K674*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K674*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K674*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L674*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L674*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L674*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L674*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L674*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L674*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L674*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E675,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E675,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I675,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H675,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E676,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0143"},{"$f":"_xlfn.XLOOKUP($E676,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0143"},null,{"$f":"_xlfn.XLOOKUP($I676,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H676,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E677,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E677,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I677,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H677,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K677*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K677*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K677*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K677*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K677*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K677*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K677*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L677*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L677*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L677*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L677*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L677*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L677*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L677*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E678,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($E678,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0145"},null,{"$f":"_xlfn.XLOOKUP($I678,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H678,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E679,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E679,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I679,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H679,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K679*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K679*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K679*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K679*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K679*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K679*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K679*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L679*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L679*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L679*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L679*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L679*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L679*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L679*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E680,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0147"},{"$f":"_xlfn.XLOOKUP($E680,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0147"},null,{"$f":"_xlfn.XLOOKUP($I680,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H680,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E681,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E681,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I681,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H681,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K681*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K681*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K681*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K681*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K681*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K681*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K681*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L681*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L681*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L681*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L681*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L681*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L681*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L681*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E682,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($E682,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0149"},null,{"$f":"_xlfn.XLOOKUP($I682,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H682,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E683,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E683,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I683,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H683,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K683*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K683*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K683*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K683*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K683*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K683*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K683*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L683*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L683*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L683*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L683*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L683*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L683*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L683*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E684,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($E684,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0151"},null,{"$f":"_xlfn.XLOOKUP($I684,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H684,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K684*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K684*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K684*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K684*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K684*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K684*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K684*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L684*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L684*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L684*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L684*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L684*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L684*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L684*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E685,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E685,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I685,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H685,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E686,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($E686,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0153"},null,{"$f":"_xlfn.XLOOKUP($I686,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H686,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E687,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E687,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I687,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H687,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K687*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K687*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K687*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K687*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K687*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K687*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K687*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L687*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L687*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L687*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L687*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L687*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L687*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L687*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E688,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($E688,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0155"},null,{"$f":"_xlfn.XLOOKUP($I688,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H688,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E689,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E689,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I689,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H689,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K689*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K689*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K689*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K689*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K689*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K689*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K689*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L689*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L689*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L689*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L689*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L689*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L689*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L689*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E690,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($E690,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0157"},null,{"$f":"_xlfn.XLOOKUP($I690,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H690,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":54.888659092512619},null,{"$f":"$K690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E691,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E691,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I691,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H691,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E692,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($E692,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0159"},null,{"$f":"_xlfn.XLOOKUP($I692,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H692,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K692*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K692*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K692*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K692*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K692*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K692*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K692*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L692*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L692*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L692*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L692*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L692*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L692*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L692*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E693,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0163"},{"$f":"_xlfn.XLOOKUP($E693,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0163"},null,{"$f":"_xlfn.XLOOKUP($I693,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H693,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E694,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0167"},{"$f":"_xlfn.XLOOKUP($E694,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0167"},null,{"$f":"_xlfn.XLOOKUP($I694,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H694,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E695,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($E695,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0171"},null,{"$f":"_xlfn.XLOOKUP($I695,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H695,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E696,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($E696,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0175"},null,{"$f":"_xlfn.XLOOKUP($I696,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H696,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E697,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0179"},{"$f":"_xlfn.XLOOKUP($E697,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0179"},null,{"$f":"_xlfn.XLOOKUP($I697,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H697,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K697*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K697*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K697*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K697*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K697*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K697*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K697*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L697*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L697*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L697*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L697*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L697*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L697*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L697*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E698,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($E698,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0183"},null,{"$f":"_xlfn.XLOOKUP($I698,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H698,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.97532953785495},null,{"$f":"$K698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E699,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($E699,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0187"},null,{"$f":"_xlfn.XLOOKUP($I699,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H699,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K699*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K699*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K699*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K699*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K699*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K699*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K699*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L699*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L699*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L699*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L699*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L699*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L699*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L699*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E700,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0191"},{"$f":"_xlfn.XLOOKUP($E700,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0191"},null,{"$f":"_xlfn.XLOOKUP($I700,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H700,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E701,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($E701,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0195"},null,{"$f":"_xlfn.XLOOKUP($I701,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H701,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":227.91426004938813},null,{"$f":"$K701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 17W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E702,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E702,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0199"},null,{"$f":"_xlfn.XLOOKUP($I702,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H702,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":147.02155137310623},null,{"$f":"$K702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 34W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E703,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0203"},{"$f":"_xlfn.XLOOKUP($E703,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0203"},null,{"$f":"_xlfn.XLOOKUP($I703,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H703,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":146.29305912265505},null,{"$f":"$K703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED210-Emilio Catenary 71W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E704,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0210"},{"$f":"_xlfn.XLOOKUP($E704,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0210"},null,{"$f":"_xlfn.XLOOKUP($I704,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H704,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":205.74400375925427},null,{"$f":"$K704*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K704*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K704*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K704*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K704*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K704*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K704*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L704*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L704*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L704*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L704*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L704*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L704*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L704*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED214-GE Area Lighter Flood Light 150W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E705,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($E705,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0214"},null,{"$f":"_xlfn.XLOOKUP($I705,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H705,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":102.49761647262724},null,{"$f":"$K705*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K705*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K705*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K705*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K705*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K705*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K705*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L705*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L705*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L705*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L705*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L705*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L705*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L705*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED218-GE Area Lighter Flood Light 240W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E706,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($E706,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0218"},null,{"$f":"_xlfn.XLOOKUP($I706,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H706,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.16838685669434},null,{"$f":"$K706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED222-Sirkel Catenary 100W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E707,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0222"},{"$f":"_xlfn.XLOOKUP($E707,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0222"},null,{"$f":"_xlfn.XLOOKUP($I707,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H707,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":311.55724877384574},null,{"$f":"$K707*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K707*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K707*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K707*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K707*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K707*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K707*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L707*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L707*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L707*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L707*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L707*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L707*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L707*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E708,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.80"},{"$f":"_xlfn.XLOOKUP($E708,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0001"},null,{"$f":"_xlfn.XLOOKUP($I708,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H708,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.732348394764998},null,{"$f":"$K708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"23W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E709,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.81"},{"$f":"_xlfn.XLOOKUP($E709,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0002"},null,{"$f":"_xlfn.XLOOKUP($I709,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H709,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":71.617714446381086},null,{"$f":"$K709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E710,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($E710,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0003"},null,{"$f":"_xlfn.XLOOKUP($I710,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H710,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":73.753462859471838},null,{"$f":"$K710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E711,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.83"},{"$f":"_xlfn.XLOOKUP($E711,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0004"},null,{"$f":"_xlfn.XLOOKUP($I711,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H711,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.97850244915513},null,{"$f":"$K711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Louvred",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E712,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.84"},{"$f":"_xlfn.XLOOKUP($E712,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0005"},null,{"$f":"_xlfn.XLOOKUP($I712,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H712,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.300493855615358},null,{"$f":"$K712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"25W LED GE Evolve ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E713,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.85"},{"$f":"_xlfn.XLOOKUP($E713,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0006"},null,{"$f":"_xlfn.XLOOKUP($I713,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H713,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":52.48466658639591},null,{"$f":"$K713*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K713*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K713*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K713*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K713*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K713*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K713*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L713*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L713*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L713*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L713*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L713*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L713*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L713*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"35W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E714,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.86"},{"$f":"_xlfn.XLOOKUP($E714,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0007"},null,{"$f":"_xlfn.XLOOKUP($I714,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H714,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"29W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E715,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.87"},{"$f":"_xlfn.XLOOKUP($E715,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0008"},null,{"$f":"_xlfn.XLOOKUP($I715,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H715,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K715*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K715*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K715*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K715*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K715*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K715*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K715*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L715*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L715*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L715*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L715*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L715*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L715*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L715*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E716,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.88"},{"$f":"_xlfn.XLOOKUP($E716,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0009"},null,{"$f":"_xlfn.XLOOKUP($I716,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H716,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K716*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K716*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K716*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K716*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K716*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K716*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K716*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L716*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L716*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L716*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L716*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L716*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L716*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L716*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"36W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E717,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.89"},{"$f":"_xlfn.XLOOKUP($E717,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0010"},null,{"$f":"_xlfn.XLOOKUP($I717,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H717,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K717*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K717*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K717*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K717*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K717*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K717*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K717*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L717*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L717*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L717*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L717*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L717*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L717*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L717*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"105W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E718,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.90"},{"$f":"_xlfn.XLOOKUP($E718,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0011"},null,{"$f":"_xlfn.XLOOKUP($I718,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H718,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":212.13999092168393},null,{"$f":"$K718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E719,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E719,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I719,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H719,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K719*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K719*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K719*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K719*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K719*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K719*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K719*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L719*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L719*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L719*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L719*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L719*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L719*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L719*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Forward Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E720,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.92"},{"$f":"_xlfn.XLOOKUP($E720,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0013"},null,{"$f":"_xlfn.XLOOKUP($I720,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H720,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":235.21457073200233},null,{"$f":"$K720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"298W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E721,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.93"},{"$f":"_xlfn.XLOOKUP($E721,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0014"},null,{"$f":"_xlfn.XLOOKUP($I721,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H721,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":267.60125809294755},null,{"$f":"$K721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E722,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E722,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I722,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H722,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K722*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K722*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K722*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K722*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K722*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K722*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K722*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L722*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L722*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L722*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L722*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L722*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L722*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L722*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"200W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E723,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0016"},{"$f":"_xlfn.XLOOKUP($E723,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0016"},null,{"$f":"_xlfn.XLOOKUP($I723,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H723,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"300W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E724,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0017"},{"$f":"_xlfn.XLOOKUP($E724,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0017"},null,{"$f":"_xlfn.XLOOKUP($I724,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H724,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":266.32847895913665},null,{"$f":"$K724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E585","v":"Tubular Flourescent <40W"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E725,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E725,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0060"},null,{"$f":"_xlfn.XLOOKUP($I725,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.773998993012341},{"$f":"_xlfn.XLOOKUP($H725,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K725*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K725*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K725*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K725*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K725*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K725*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K725*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L725*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L725*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L725*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L725*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L725*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L725*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L725*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent >40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E726,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E726,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0130"},null,{"$f":"_xlfn.XLOOKUP($I726,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":59.239465114988157},{"$f":"_xlfn.XLOOKUP($H726,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E727,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E727,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010"},null,{"$f":"_xlfn.XLOOKUP($I727,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":101.5131802355034},{"$f":"_xlfn.XLOOKUP($H727,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E728,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.30"},{"$f":"_xlfn.XLOOKUP($E728,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010-TA"},null,{"$f":"_xlfn.XLOOKUP($I728,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":72.639195900117642},{"$f":"_xlfn.XLOOKUP($H728,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":27.759223310679388},null,{"$f":"$K728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E729,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.3"},{"$f":"_xlfn.XLOOKUP($E729,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020"},null,{"$f":"_xlfn.XLOOKUP($I729,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":96.320611327572863},{"$f":"_xlfn.XLOOKUP($H729,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":28.622312787243384},null,{"$f":"$K729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"120W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E730,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E730,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090"},null,{"$f":"_xlfn.XLOOKUP($I730,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":102.88437460689788},{"$f":"_xlfn.XLOOKUP($H730,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"220W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E731,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E731,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110"},null,{"$f":"_xlfn.XLOOKUP($I731,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.481765690617152},{"$f":"_xlfn.XLOOKUP($H731,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K731*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K731*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K731*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K731*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K731*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K731*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K731*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L731*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L731*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L731*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L731*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L731*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L731*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L731*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x250W High Presure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E732,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E732,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0120"},null,{"$f":"_xlfn.XLOOKUP($I732,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":110.12598308187685},{"$f":"_xlfn.XLOOKUP($H732,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"360W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E733,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.21"},{"$f":"_xlfn.XLOOKUP($E733,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170"},null,{"$f":"_xlfn.XLOOKUP($I733,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.339548706808898},{"$f":"_xlfn.XLOOKUP($H733,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.552872355288315},null,{"$f":"$K733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E734,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E734,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0180"},null,{"$f":"_xlfn.XLOOKUP($I734,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":142.18887681427393},{"$f":"_xlfn.XLOOKUP($H734,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K734*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K734*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K734*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K734*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K734*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K734*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K734*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L734*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L734*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L734*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L734*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L734*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L734*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L734*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"3x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E735,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E735,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0190"},null,{"$f":"_xlfn.XLOOKUP($I735,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":163.22944398502142},{"$f":"_xlfn.XLOOKUP($H735,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K735*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K735*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K735*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K735*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K735*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K735*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K735*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L735*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L735*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L735*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L735*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L735*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L735*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L735*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E736,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.24"},{"$f":"_xlfn.XLOOKUP($E736,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170-TA"},null,{"$f":"_xlfn.XLOOKUP($I736,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":99.981551698063811},{"$f":"_xlfn.XLOOKUP($H736,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.925679042613325},null,{"$f":"$K736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E737,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.61"},{"$f":"_xlfn.XLOOKUP($E737,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020-TA"},null,{"$f":"_xlfn.XLOOKUP($I737,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":66.715163449702942},{"$f":"_xlfn.XLOOKUP($H737,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":30.141000214973904},null,{"$f":"$K737*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K737*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K737*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K737*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K737*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K737*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K737*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L737*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L737*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L737*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L737*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L737*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L737*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L737*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"150W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E738,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.41"},{"$f":"_xlfn.XLOOKUP($E738,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090-TA"},null,{"$f":"_xlfn.XLOOKUP($I738,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":94.12637220569647},{"$f":"_xlfn.XLOOKUP($H738,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.380000291795966},null,{"$f":"$K738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E739,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($E739,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110-TA"},null,{"$f":"_xlfn.XLOOKUP($I739,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},{"$f":"_xlfn.XLOOKUP($H739,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":63.71886955536683},null,{"$f":"$K739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E740,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E740,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0010"},null,{"$f":"_xlfn.XLOOKUP($I740,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.290132282450529},{"$f":"_xlfn.XLOOKUP($H740,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"80W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E741,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E741,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0020"},null,{"$f":"_xlfn.XLOOKUP($I741,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":53.665677678985588},{"$f":"_xlfn.XLOOKUP($H741,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K741*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K741*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K741*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K741*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K741*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K741*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K741*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L741*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L741*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L741*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L741*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L741*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L741*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L741*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"125W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E742,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E742,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0080"},null,{"$f":"_xlfn.XLOOKUP($I742,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":73.06541688476679},{"$f":"_xlfn.XLOOKUP($H742,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K742*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K742*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K742*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K742*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K742*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K742*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K742*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L742*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L742*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L742*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L742*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L742*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L742*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L742*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E743,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E743,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0190"},null,{"$f":"_xlfn.XLOOKUP($I743,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":89.169867463501589},{"$f":"_xlfn.XLOOKUP($H743,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K743*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K743*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K743*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K743*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K743*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K743*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K743*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L743*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L743*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L743*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L743*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L743*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L743*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L743*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E744,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E744,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0220"},null,{"$f":"_xlfn.XLOOKUP($I744,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.353156167907059},{"$f":"_xlfn.XLOOKUP($H744,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E745,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E745,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0230"},null,{"$f":"_xlfn.XLOOKUP($I745,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":90.511869088794498},{"$f":"_xlfn.XLOOKUP($H745,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E746,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E746,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0060"},null,{"$f":"_xlfn.XLOOKUP($I746,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":77.397504146569247},{"$f":"_xlfn.XLOOKUP($H746,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E747,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.11"},{"$f":"_xlfn.XLOOKUP($E747,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0070"},null,{"$f":"_xlfn.XLOOKUP($I747,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":80.794190744053239},{"$f":"_xlfn.XLOOKUP($H747,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K747*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K747*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K747*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K747*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K747*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K747*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K747*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L747*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L747*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L747*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L747*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L747*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L747*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L747*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Incandescent 60",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E748,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E748,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"INC0030"},null,{"$f":"_xlfn.XLOOKUP($I748,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":70.960441910354163},{"$f":"_xlfn.XLOOKUP($H748,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"1000W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E749,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E749,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0100"},null,{"$f":"_xlfn.XLOOKUP($I749,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},{"$f":"_xlfn.XLOOKUP($H749,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K749*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K749*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K749*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K749*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K749*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K749*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K749*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L749*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L749*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L749*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L749*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L749*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L749*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L749*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"600W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E750,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E750,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0210"},null,{"$f":"_xlfn.XLOOKUP($I750,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":150.47533857395857},{"$f":"_xlfn.XLOOKUP($H750,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W CFL Standard",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E751,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.43"},{"$f":"_xlfn.XLOOKUP($E751,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0350"},null,{"$f":"_xlfn.XLOOKUP($I751,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.957649225063591},{"$f":"_xlfn.XLOOKUP($H751,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":29.476000402896499},null,{"$f":"$K751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"32W Compact Flourescent",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E752,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"Compact_Fluro_32W"},{"$f":"_xlfn.XLOOKUP($E752,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0355"},null,{"$f":"_xlfn.XLOOKUP($I752,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":51.511221020280118},{"$f":"_xlfn.XLOOKUP($H752,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":87.872018673105089},null,{"$f":"$K752*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K752*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K752*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K752*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K752*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K752*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K752*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L752*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L752*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L752*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L752*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L752*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L752*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L752*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x14W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E753,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E753,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0360"},null,{"$f":"_xlfn.XLOOKUP($I753,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},{"$f":"_xlfn.XLOOKUP($H753,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x24W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E754,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E754,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0370"},null,{"$f":"_xlfn.XLOOKUP($I754,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},{"$f":"_xlfn.XLOOKUP($H754,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"55W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E755,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E755,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0030"},null,{"$f":"_xlfn.XLOOKUP($I755,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":107.26621411796299},{"$f":"_xlfn.XLOOKUP($H755,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K755*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K755*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K755*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K755*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K755*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K755*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K755*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L755*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L755*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L755*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L755*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L755*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L755*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L755*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E756,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E756,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0040"},null,{"$f":"_xlfn.XLOOKUP($I756,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":225.2324058318282},{"$f":"_xlfn.XLOOKUP($H756,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"135W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E757,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E757,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0050"},null,{"$f":"_xlfn.XLOOKUP($I757,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":339.48975013749475},{"$f":"_xlfn.XLOOKUP($H757,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K757*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K757*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K757*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K757*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K757*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K757*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K757*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L757*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L757*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L757*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L757*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L757*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L757*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L757*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E758,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E758,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I758,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H758,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":105.47074700859291},null,{"$f":"$K758*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K758*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K758*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K758*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K758*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K758*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K758*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L758*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L758*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L758*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L758*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L758*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L758*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L758*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"11m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E759,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"11m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E759,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I759,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H759,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":152.00002702670633},null,{"$f":"$K759*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K759*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K759*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K759*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K759*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K759*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K759*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L759*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L759*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L759*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L759*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L759*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L759*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L759*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E760,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E760,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I760,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H760,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":176.59084939568589},null,{"$f":"$K760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"14m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E761,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"14m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E761,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I761,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H761,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":188.71015555443418},null,{"$f":"$K761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E762,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"15.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E762,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I762,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H762,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":197.05356277890195},null,{"$f":"$K762*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K762*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K762*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K762*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K762*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K762*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K762*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L762*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L762*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L762*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L762*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L762*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L762*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L762*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"7.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E763,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7.5_Single"},{"$f":"_xlfn.XLOOKUP($E763,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I763,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H763,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":203.83863499065285},null,{"$f":"$K763*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K763*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K763*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K763*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K763*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K763*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K763*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L763*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L763*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L763*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L763*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L763*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L763*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L763*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E764,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($E764,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I764,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H764,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":226.2831094818477},null,{"$f":"$K764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"10.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E765,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"10.5_Single"},{"$f":"_xlfn.XLOOKUP($E765,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I765,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H765,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":361.72386919462673},null,{"$f":"$K765*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K765*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K765*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K765*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K765*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K765*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K765*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L765*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L765*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L765*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L765*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L765*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L765*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L765*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E766,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.0_Single"},{"$f":"_xlfn.XLOOKUP($E766,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I766,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H766,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":378.27162020005193},null,{"$f":"$K766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E767,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.73"},{"$f":"_xlfn.XLOOKUP($E767,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I767,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H767,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":504.31302794165572},null,{"$f":"$K767*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K767*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K767*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K767*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K767*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K767*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K767*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L767*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L767*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L767*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L767*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L767*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L767*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L767*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E768,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.74"},{"$f":"_xlfn.XLOOKUP($E768,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I768,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H768,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":555.07271183184741},null,{"$f":"$K768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"18m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E769,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.75"},{"$f":"_xlfn.XLOOKUP($E769,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I769,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H769,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":744.21296251791864},null,{"$f":"$K769*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K769*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K769*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K769*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K769*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K769*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K769*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L769*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L769*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L769*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L769*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L769*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L769*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L769*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"SHARED OR NO POLE",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E770,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E770,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SHARED OR NO POLE"},null,{"$f":"_xlfn.XLOOKUP($I770,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},{"$f":"_xlfn.XLOOKUP($H770,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Suspended",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E771,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E771,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SUSPENDED"},null,{"$f":"_xlfn.XLOOKUP($I771,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":37.56304981790457},{"$f":"_xlfn.XLOOKUP($H771,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K771*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K771*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K771*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K771*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K771*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K771*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K771*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L771*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L771*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L771*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L771*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L771*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L771*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L771*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Decorative Category P Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E772,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.71"},{"$f":"_xlfn.XLOOKUP($E772,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I772,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H772,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":210.45813190162536},null,{"$f":"$K772*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K772*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K772*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K772*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K772*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K772*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K772*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L772*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L772*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L772*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L772*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L772*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L772*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L772*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Night Patrol Per Asset Inspection",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E773,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E773,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I773,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H773,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E774,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($E774,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0101"},null,{"$f":"_xlfn.XLOOKUP($I774,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H774,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.849606873085662},null,{"$f":"$K774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E775,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E775,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I775,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H775,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K775*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K775*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K775*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K775*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K775*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K775*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K775*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L775*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L775*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L775*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L775*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L775*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L775*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L775*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E776,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0103"},{"$f":"_xlfn.XLOOKUP($E776,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0103"},null,{"$f":"_xlfn.XLOOKUP($I776,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H776,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":74.124163381820807},null,{"$f":"$K776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E777,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E777,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I777,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H777,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E778,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E778,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0105"},null,{"$f":"_xlfn.XLOOKUP($I778,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H778,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.239665172316968},null,{"$f":"$K778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E779,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E779,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I779,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H779,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E780,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($E780,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0107"},null,{"$f":"_xlfn.XLOOKUP($I780,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H780,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.514221681052106},null,{"$f":"$K780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E781,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E781,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I781,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H781,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K781*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K781*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K781*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K781*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K781*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K781*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K781*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L781*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L781*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L781*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L781*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L781*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L781*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L781*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E782,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($E782,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0109"},null,{"$f":"_xlfn.XLOOKUP($I782,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H782,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.743570394259656},null,{"$f":"$K782*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K782*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K782*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K782*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K782*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K782*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K782*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L782*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L782*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L782*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L782*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L782*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L782*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L782*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E783,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E783,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I783,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H783,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K783*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K783*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K783*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K783*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K783*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K783*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K783*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L783*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L783*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L783*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L783*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L783*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L783*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L783*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E784,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($E784,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0111"},null,{"$f":"_xlfn.XLOOKUP($I784,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H784,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":65.575050364350503},null,{"$f":"$K784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E785,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E785,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I785,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H785,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K785*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K785*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K785*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K785*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K785*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K785*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K785*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L785*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L785*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L785*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L785*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L785*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L785*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L785*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E786,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0113"},{"$f":"_xlfn.XLOOKUP($E786,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0113"},null,{"$f":"_xlfn.XLOOKUP($I786,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H786,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.727949506488862},null,{"$f":"$K786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E787,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E787,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I787,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H787,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K787*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K787*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K787*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K787*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K787*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K787*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K787*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L787*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L787*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L787*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L787*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L787*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L787*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L787*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E788,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E788,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0115"},null,{"$f":"_xlfn.XLOOKUP($I788,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H788,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.002506015224029},null,{"$f":"$K788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E649","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga Connected"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E789,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E789,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I789,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H789,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K789*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K789*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K789*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K789*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K789*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K789*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K789*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L789*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L789*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L789*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L789*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L789*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L789*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L789*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E790,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E790,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I790,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H790,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K790*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K790*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K790*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K790*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K790*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K790*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K790*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L790*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L790*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L790*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L790*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L790*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L790*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L790*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E791,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E791,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I791,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H791,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K791*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K791*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K791*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K791*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K791*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K791*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K791*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L791*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L791*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L791*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L791*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L791*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L791*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L791*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E792,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0119"},{"$f":"_xlfn.XLOOKUP($E792,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0119"},null,{"$f":"_xlfn.XLOOKUP($I792,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H792,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K792*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K792*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K792*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K792*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K792*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K792*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K792*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L792*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L792*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L792*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L792*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L792*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L792*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L792*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E793,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E793,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I793,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H793,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K793*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K793*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K793*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K793*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K793*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K793*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K793*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L793*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L793*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L793*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L793*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L793*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L793*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L793*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E794,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($E794,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0121"},null,{"$f":"_xlfn.XLOOKUP($I794,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H794,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E795,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E795,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I795,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H795,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K795*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K795*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K795*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K795*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K795*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K795*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K795*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L795*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L795*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L795*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L795*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L795*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L795*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L795*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E796,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0123"},{"$f":"_xlfn.XLOOKUP($E796,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0123"},null,{"$f":"_xlfn.XLOOKUP($I796,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H796,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E797,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E797,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I797,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H797,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K797*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K797*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K797*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K797*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K797*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K797*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K797*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L797*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L797*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L797*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L797*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L797*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L797*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L797*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E798,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E798,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0125"},null,{"$f":"_xlfn.XLOOKUP($I798,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H798,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":135.19797376445115},null,{"$f":"$K798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E799,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E799,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I799,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H799,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E800,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($E800,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0127"},null,{"$f":"_xlfn.XLOOKUP($I800,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H800,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K800*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K800*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K800*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K800*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K800*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K800*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K800*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L800*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L800*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L800*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L800*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L800*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L800*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L800*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E801,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E801,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I801,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H801,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K801*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K801*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K801*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K801*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K801*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K801*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K801*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L801*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L801*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L801*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L801*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L801*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L801*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L801*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E802,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($E802,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0129"},null,{"$f":"_xlfn.XLOOKUP($I802,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H802,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":196.11040401392714},null,{"$f":"$K802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E803,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E803,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I803,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H803,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K803*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K803*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K803*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K803*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K803*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K803*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K803*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L803*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L803*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L803*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L803*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L803*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L803*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L803*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E804,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($E804,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0131"},null,{"$f":"_xlfn.XLOOKUP($I804,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H804,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":200.38496052266228},null,{"$f":"$K804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E805,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E805,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I805,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H805,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K805*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K805*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K805*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K805*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K805*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K805*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K805*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L805*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L805*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L805*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L805*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L805*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L805*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L805*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E806,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0133"},{"$f":"_xlfn.XLOOKUP($E806,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0133"},null,{"$f":"_xlfn.XLOOKUP($I806,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H806,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E807,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E807,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I807,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H807,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K807*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K807*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K807*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K807*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K807*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K807*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K807*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L807*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L807*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L807*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L807*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L807*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L807*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L807*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E808,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($E808,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0135"},null,{"$f":"_xlfn.XLOOKUP($I808,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H808,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E809,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E809,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I809,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H809,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K809*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K809*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K809*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K809*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K809*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K809*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K809*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L809*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L809*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L809*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L809*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L809*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L809*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L809*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E810,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0137"},{"$f":"_xlfn.XLOOKUP($E810,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0137"},null,{"$f":"_xlfn.XLOOKUP($I810,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H810,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K810*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K810*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K810*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K810*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K810*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K810*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K810*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L810*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L810*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L810*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L810*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L810*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L810*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L810*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E811,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E811,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I811,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H811,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K811*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K811*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K811*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K811*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K811*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K811*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K811*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L811*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L811*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L811*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L811*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L811*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L811*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L811*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E812,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E812,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0139"},null,{"$f":"_xlfn.XLOOKUP($I812,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H812,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E813,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E813,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I813,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H813,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K813*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K813*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K813*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K813*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K813*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K813*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K813*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L813*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L813*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L813*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L813*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L813*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L813*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L813*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E814,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($E814,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0141"},null,{"$f":"_xlfn.XLOOKUP($I814,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H814,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E815,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E815,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I815,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H815,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K815*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K815*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K815*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K815*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K815*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K815*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K815*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L815*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L815*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L815*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L815*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L815*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L815*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L815*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E816,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0143"},{"$f":"_xlfn.XLOOKUP($E816,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0143"},null,{"$f":"_xlfn.XLOOKUP($I816,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H816,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E817,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E817,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I817,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H817,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K817*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K817*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K817*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K817*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K817*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K817*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K817*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L817*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L817*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L817*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L817*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L817*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L817*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L817*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E818,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($E818,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0145"},null,{"$f":"_xlfn.XLOOKUP($I818,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H818,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K818*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K818*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K818*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K818*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K818*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K818*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K818*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L818*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L818*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L818*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L818*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L818*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L818*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L818*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E819,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E819,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I819,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H819,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K819*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K819*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K819*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K819*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K819*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K819*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K819*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L819*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L819*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L819*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L819*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L819*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L819*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L819*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E820,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0147"},{"$f":"_xlfn.XLOOKUP($E820,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0147"},null,{"$f":"_xlfn.XLOOKUP($I820,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H820,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K820*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K820*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K820*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K820*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K820*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K820*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K820*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L820*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L820*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L820*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L820*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L820*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L820*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L820*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E821,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E821,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I821,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H821,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E822,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($E822,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0149"},null,{"$f":"_xlfn.XLOOKUP($I822,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H822,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E823,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E823,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I823,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H823,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K823*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K823*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K823*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K823*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K823*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K823*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K823*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L823*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L823*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L823*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L823*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L823*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L823*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L823*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E824,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($E824,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0151"},null,{"$f":"_xlfn.XLOOKUP($I824,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H824,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E825,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E825,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I825,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H825,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K825*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K825*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K825*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K825*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K825*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K825*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K825*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L825*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L825*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L825*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L825*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L825*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L825*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L825*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E826,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($E826,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0153"},null,{"$f":"_xlfn.XLOOKUP($I826,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H826,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E827,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E827,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I827,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H827,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E828,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($E828,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0155"},null,{"$f":"_xlfn.XLOOKUP($I828,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H828,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K828*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K828*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K828*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K828*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K828*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K828*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K828*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L828*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L828*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L828*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L828*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L828*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L828*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L828*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E829,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E829,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I829,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H829,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K829*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K829*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K829*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K829*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K829*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K829*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K829*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L829*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L829*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L829*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L829*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L829*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L829*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L829*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E830,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($E830,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0157"},null,{"$f":"_xlfn.XLOOKUP($I830,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H830,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":54.888659092512619},null,{"$f":"$K830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E831,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E831,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I831,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H831,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E832,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($E832,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0159"},null,{"$f":"_xlfn.XLOOKUP($I832,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H832,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E833,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0163"},{"$f":"_xlfn.XLOOKUP($E833,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0163"},null,{"$f":"_xlfn.XLOOKUP($I833,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H833,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K833*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K833*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K833*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K833*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K833*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K833*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K833*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L833*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L833*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L833*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L833*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L833*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L833*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L833*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E834,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0167"},{"$f":"_xlfn.XLOOKUP($E834,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0167"},null,{"$f":"_xlfn.XLOOKUP($I834,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H834,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E835,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($E835,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0171"},null,{"$f":"_xlfn.XLOOKUP($I835,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H835,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K835*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K835*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K835*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K835*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K835*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K835*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K835*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L835*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L835*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L835*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L835*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L835*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L835*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L835*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E836,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($E836,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0175"},null,{"$f":"_xlfn.XLOOKUP($I836,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H836,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E837,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0179"},{"$f":"_xlfn.XLOOKUP($E837,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0179"},null,{"$f":"_xlfn.XLOOKUP($I837,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H837,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E838,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($E838,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0183"},null,{"$f":"_xlfn.XLOOKUP($I838,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H838,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.97532953785495},null,{"$f":"$K838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E839,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($E839,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0187"},null,{"$f":"_xlfn.XLOOKUP($I839,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H839,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E840,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0191"},{"$f":"_xlfn.XLOOKUP($E840,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0191"},null,{"$f":"_xlfn.XLOOKUP($I840,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H840,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K840*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K840*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K840*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K840*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K840*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K840*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K840*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L840*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L840*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L840*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L840*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L840*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L840*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L840*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E841,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($E841,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0195"},null,{"$f":"_xlfn.XLOOKUP($I841,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H841,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":227.91426004938813},null,{"$f":"$K841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 17W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E842,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E842,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0199"},null,{"$f":"_xlfn.XLOOKUP($I842,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H842,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":147.02155137310623},null,{"$f":"$K842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 34W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E843,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0203"},{"$f":"_xlfn.XLOOKUP($E843,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0203"},null,{"$f":"_xlfn.XLOOKUP($I843,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H843,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":146.29305912265505},null,{"$f":"$K843*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K843*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K843*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K843*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K843*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K843*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K843*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L843*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L843*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L843*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L843*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L843*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L843*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L843*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED210-Emilio Catenary 71W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E844,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0210"},{"$f":"_xlfn.XLOOKUP($E844,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0210"},null,{"$f":"_xlfn.XLOOKUP($I844,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H844,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":205.74400375925427},null,{"$f":"$K844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED214-GE Area Lighter Flood Light 150W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E845,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($E845,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0214"},null,{"$f":"_xlfn.XLOOKUP($I845,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H845,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":102.49761647262724},null,{"$f":"$K845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED218-GE Area Lighter Flood Light 240W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E846,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($E846,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0218"},null,{"$f":"_xlfn.XLOOKUP($I846,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H846,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.16838685669434},null,{"$f":"$K846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED222-Sirkel Catenary 100W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E847,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0222"},{"$f":"_xlfn.XLOOKUP($E847,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0222"},null,{"$f":"_xlfn.XLOOKUP($I847,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H847,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":311.55724877384574},null,{"$f":"$K847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E848,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.80"},{"$f":"_xlfn.XLOOKUP($E848,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0001"},null,{"$f":"_xlfn.XLOOKUP($I848,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H848,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.732348394764998},null,{"$f":"$K848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"23W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E849,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.81"},{"$f":"_xlfn.XLOOKUP($E849,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0002"},null,{"$f":"_xlfn.XLOOKUP($I849,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H849,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":71.617714446381086},null,{"$f":"$K849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E850,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($E850,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0003"},null,{"$f":"_xlfn.XLOOKUP($I850,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H850,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":73.753462859471838},null,{"$f":"$K850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E851,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.83"},{"$f":"_xlfn.XLOOKUP($E851,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0004"},null,{"$f":"_xlfn.XLOOKUP($I851,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H851,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.97850244915513},null,{"$f":"$K851*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K851*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K851*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K851*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K851*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K851*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K851*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L851*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L851*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L851*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L851*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L851*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L851*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L851*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Louvred",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E852,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.84"},{"$f":"_xlfn.XLOOKUP($E852,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0005"},null,{"$f":"_xlfn.XLOOKUP($I852,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H852,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.300493855615358},null,{"$f":"$K852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E713","v":"25W LED GE Evolve "},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E853,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.85"},{"$f":"_xlfn.XLOOKUP($E853,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0006"},null,{"$f":"_xlfn.XLOOKUP($I853,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H853,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":52.48466658639591},null,{"$f":"$K853*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K853*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K853*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K853*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K853*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K853*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K853*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L853*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L853*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L853*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L853*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L853*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L853*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L853*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"35W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E854,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.86"},{"$f":"_xlfn.XLOOKUP($E854,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0007"},null,{"$f":"_xlfn.XLOOKUP($I854,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H854,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"29W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E855,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.87"},{"$f":"_xlfn.XLOOKUP($E855,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0008"},null,{"$f":"_xlfn.XLOOKUP($I855,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H855,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K855*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K855*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K855*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K855*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K855*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K855*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K855*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L855*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L855*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L855*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L855*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L855*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L855*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L855*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E856,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.88"},{"$f":"_xlfn.XLOOKUP($E856,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0009"},null,{"$f":"_xlfn.XLOOKUP($I856,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H856,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K856*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K856*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K856*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K856*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K856*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K856*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K856*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L856*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L856*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L856*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L856*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L856*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L856*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L856*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"36W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E857,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.89"},{"$f":"_xlfn.XLOOKUP($E857,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0010"},null,{"$f":"_xlfn.XLOOKUP($I857,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H857,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K857*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K857*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K857*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K857*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K857*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K857*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K857*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L857*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L857*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L857*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L857*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L857*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L857*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L857*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"105W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E858,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.90"},{"$f":"_xlfn.XLOOKUP($E858,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0011"},null,{"$f":"_xlfn.XLOOKUP($I858,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H858,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":212.13999092168393},null,{"$f":"$K858*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K858*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K858*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K858*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K858*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K858*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K858*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L858*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L858*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L858*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L858*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L858*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L858*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L858*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E859,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E859,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I859,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H859,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Forward Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E860,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.92"},{"$f":"_xlfn.XLOOKUP($E860,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0013"},null,{"$f":"_xlfn.XLOOKUP($I860,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H860,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":235.21457073200233},null,{"$f":"$K860*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K860*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K860*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K860*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K860*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K860*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K860*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L860*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L860*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L860*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L860*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L860*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L860*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L860*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"298W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E861,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.93"},{"$f":"_xlfn.XLOOKUP($E861,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0014"},null,{"$f":"_xlfn.XLOOKUP($I861,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H861,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":267.60125809294755},null,{"$f":"$K861*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K861*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K861*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K861*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K861*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K861*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K861*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L861*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L861*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L861*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L861*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L861*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L861*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L861*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E862,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E862,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I862,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H862,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"200W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E863,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0016"},{"$f":"_xlfn.XLOOKUP($E863,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0016"},null,{"$f":"_xlfn.XLOOKUP($I863,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H863,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"300W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E864,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0017"},{"$f":"_xlfn.XLOOKUP($E864,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0017"},null,{"$f":"_xlfn.XLOOKUP($I864,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H864,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":266.32847895913665},null,{"$f":"$K864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent <40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E865,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E865,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0060"},null,{"$f":"_xlfn.XLOOKUP($I865,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.773998993012341},{"$f":"_xlfn.XLOOKUP($H865,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent >40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E866,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E866,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0130"},null,{"$f":"_xlfn.XLOOKUP($I866,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":59.239465114988157},{"$f":"_xlfn.XLOOKUP($H866,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K866*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K866*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K866*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K866*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K866*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K866*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K866*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L866*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L866*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L866*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L866*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L866*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L866*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L866*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E867,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E867,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010"},null,{"$f":"_xlfn.XLOOKUP($I867,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":101.5131802355034},{"$f":"_xlfn.XLOOKUP($H867,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E868,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.30"},{"$f":"_xlfn.XLOOKUP($E868,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010-TA"},null,{"$f":"_xlfn.XLOOKUP($I868,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":72.639195900117642},{"$f":"_xlfn.XLOOKUP($H868,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":27.759223310679388},null,{"$f":"$K868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E869,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.3"},{"$f":"_xlfn.XLOOKUP($E869,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020"},null,{"$f":"_xlfn.XLOOKUP($I869,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":96.320611327572863},{"$f":"_xlfn.XLOOKUP($H869,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":28.622312787243384},null,{"$f":"$K869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"120W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E870,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E870,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090"},null,{"$f":"_xlfn.XLOOKUP($I870,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":102.88437460689788},{"$f":"_xlfn.XLOOKUP($H870,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"220W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E871,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E871,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110"},null,{"$f":"_xlfn.XLOOKUP($I871,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.481765690617152},{"$f":"_xlfn.XLOOKUP($H871,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x250W High Presure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E872,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E872,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0120"},null,{"$f":"_xlfn.XLOOKUP($I872,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":110.12598308187685},{"$f":"_xlfn.XLOOKUP($H872,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K872*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K872*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K872*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K872*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K872*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K872*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K872*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L872*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L872*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L872*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L872*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L872*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L872*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L872*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"360W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E873,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.21"},{"$f":"_xlfn.XLOOKUP($E873,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170"},null,{"$f":"_xlfn.XLOOKUP($I873,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.339548706808898},{"$f":"_xlfn.XLOOKUP($H873,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.552872355288315},null,{"$f":"$K873*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K873*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K873*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K873*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K873*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K873*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K873*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L873*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L873*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L873*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L873*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L873*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L873*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L873*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E874,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E874,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0180"},null,{"$f":"_xlfn.XLOOKUP($I874,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":142.18887681427393},{"$f":"_xlfn.XLOOKUP($H874,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"3x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E875,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E875,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0190"},null,{"$f":"_xlfn.XLOOKUP($I875,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":163.22944398502142},{"$f":"_xlfn.XLOOKUP($H875,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E876,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.24"},{"$f":"_xlfn.XLOOKUP($E876,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170-TA"},null,{"$f":"_xlfn.XLOOKUP($I876,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":99.981551698063811},{"$f":"_xlfn.XLOOKUP($H876,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.925679042613325},null,{"$f":"$K876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E877,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.61"},{"$f":"_xlfn.XLOOKUP($E877,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020-TA"},null,{"$f":"_xlfn.XLOOKUP($I877,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":66.715163449702942},{"$f":"_xlfn.XLOOKUP($H877,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":30.141000214973904},null,{"$f":"$K877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"150W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E878,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.41"},{"$f":"_xlfn.XLOOKUP($E878,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090-TA"},null,{"$f":"_xlfn.XLOOKUP($I878,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":94.12637220569647},{"$f":"_xlfn.XLOOKUP($H878,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.380000291795966},null,{"$f":"$K878*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K878*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K878*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K878*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K878*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K878*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K878*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L878*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L878*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L878*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L878*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L878*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L878*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L878*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E879,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($E879,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110-TA"},null,{"$f":"_xlfn.XLOOKUP($I879,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},{"$f":"_xlfn.XLOOKUP($H879,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":63.71886955536683},null,{"$f":"$K879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E880,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E880,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0010"},null,{"$f":"_xlfn.XLOOKUP($I880,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.290132282450529},{"$f":"_xlfn.XLOOKUP($H880,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"80W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E881,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E881,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0020"},null,{"$f":"_xlfn.XLOOKUP($I881,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":53.665677678985588},{"$f":"_xlfn.XLOOKUP($H881,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K881*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K881*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K881*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K881*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K881*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K881*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K881*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L881*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L881*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L881*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L881*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L881*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L881*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L881*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"125W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E882,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E882,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0080"},null,{"$f":"_xlfn.XLOOKUP($I882,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":73.06541688476679},{"$f":"_xlfn.XLOOKUP($H882,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E883,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E883,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0190"},null,{"$f":"_xlfn.XLOOKUP($I883,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":89.169867463501589},{"$f":"_xlfn.XLOOKUP($H883,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K883*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K883*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K883*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K883*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K883*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K883*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K883*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L883*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L883*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L883*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L883*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L883*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L883*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L883*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E884,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E884,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0220"},null,{"$f":"_xlfn.XLOOKUP($I884,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.353156167907059},{"$f":"_xlfn.XLOOKUP($H884,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E885,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E885,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0230"},null,{"$f":"_xlfn.XLOOKUP($I885,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":90.511869088794498},{"$f":"_xlfn.XLOOKUP($H885,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K885*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K885*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K885*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K885*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K885*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K885*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K885*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L885*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L885*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L885*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L885*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L885*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L885*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L885*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E886,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E886,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0060"},null,{"$f":"_xlfn.XLOOKUP($I886,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":77.397504146569247},{"$f":"_xlfn.XLOOKUP($H886,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E887,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.11"},{"$f":"_xlfn.XLOOKUP($E887,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0070"},null,{"$f":"_xlfn.XLOOKUP($I887,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":80.794190744053239},{"$f":"_xlfn.XLOOKUP($H887,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K887*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K887*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K887*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K887*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K887*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K887*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K887*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L887*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L887*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L887*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L887*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L887*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L887*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L887*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Incandescent 60",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E888,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E888,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"INC0030"},null,{"$f":"_xlfn.XLOOKUP($I888,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":70.960441910354163},{"$f":"_xlfn.XLOOKUP($H888,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"1000W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E889,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E889,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0100"},null,{"$f":"_xlfn.XLOOKUP($I889,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},{"$f":"_xlfn.XLOOKUP($H889,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K889*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K889*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K889*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K889*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K889*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K889*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K889*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L889*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L889*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L889*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L889*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L889*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L889*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L889*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"600W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E890,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E890,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0210"},null,{"$f":"_xlfn.XLOOKUP($I890,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":150.47533857395857},{"$f":"_xlfn.XLOOKUP($H890,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K890*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K890*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K890*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K890*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K890*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K890*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K890*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L890*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L890*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L890*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L890*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L890*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L890*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L890*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W CFL Standard",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E891,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.43"},{"$f":"_xlfn.XLOOKUP($E891,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0350"},null,{"$f":"_xlfn.XLOOKUP($I891,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.957649225063591},{"$f":"_xlfn.XLOOKUP($H891,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":29.476000402896499},null,{"$f":"$K891*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K891*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K891*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K891*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K891*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K891*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K891*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L891*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L891*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L891*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L891*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L891*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L891*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L891*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"32W Compact Flourescent",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E892,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"Compact_Fluro_32W"},{"$f":"_xlfn.XLOOKUP($E892,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0355"},null,{"$f":"_xlfn.XLOOKUP($I892,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":51.511221020280118},{"$f":"_xlfn.XLOOKUP($H892,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":87.872018673105089},null,{"$f":"$K892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x14W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E893,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E893,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0360"},null,{"$f":"_xlfn.XLOOKUP($I893,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},{"$f":"_xlfn.XLOOKUP($H893,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K893*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K893*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K893*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K893*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K893*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K893*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K893*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L893*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L893*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L893*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L893*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L893*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L893*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L893*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x24W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E894,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E894,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0370"},null,{"$f":"_xlfn.XLOOKUP($I894,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},{"$f":"_xlfn.XLOOKUP($H894,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"55W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E895,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E895,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0030"},null,{"$f":"_xlfn.XLOOKUP($I895,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":107.26621411796299},{"$f":"_xlfn.XLOOKUP($H895,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E896,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E896,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0040"},null,{"$f":"_xlfn.XLOOKUP($I896,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":225.2324058318282},{"$f":"_xlfn.XLOOKUP($H896,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"135W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E897,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E897,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0050"},null,{"$f":"_xlfn.XLOOKUP($I897,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":339.48975013749475},{"$f":"_xlfn.XLOOKUP($H897,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E898,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E898,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I898,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H898,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":105.47074700859291},null,{"$f":"$K898*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K898*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K898*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K898*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K898*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K898*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K898*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L898*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L898*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L898*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L898*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L898*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L898*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L898*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"11m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E899,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"11m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E899,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I899,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H899,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":152.00002702670633},null,{"$f":"$K899*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K899*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K899*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K899*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K899*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K899*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K899*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L899*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L899*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L899*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L899*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L899*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L899*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L899*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E900,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E900,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I900,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H900,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":176.59084939568589},null,{"$f":"$K900*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K900*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K900*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K900*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K900*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K900*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K900*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L900*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L900*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L900*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L900*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L900*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L900*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L900*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"14m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E901,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"14m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E901,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I901,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H901,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":188.71015555443418},null,{"$f":"$K901*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K901*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K901*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K901*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K901*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K901*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K901*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L901*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L901*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L901*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L901*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L901*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L901*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L901*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E902,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"15.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E902,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I902,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H902,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":197.05356277890195},null,{"$f":"$K902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"7.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E903,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7.5_Single"},{"$f":"_xlfn.XLOOKUP($E903,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I903,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H903,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":203.83863499065285},null,{"$f":"$K903*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K903*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K903*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K903*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K903*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K903*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K903*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L903*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L903*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L903*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L903*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L903*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L903*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L903*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E904,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($E904,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I904,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H904,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":226.2831094818477},null,{"$f":"$K904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"10.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E905,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"10.5_Single"},{"$f":"_xlfn.XLOOKUP($E905,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I905,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H905,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":361.72386919462673},null,{"$f":"$K905*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K905*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K905*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K905*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K905*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K905*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K905*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L905*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L905*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L905*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L905*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L905*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L905*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L905*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E906,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.0_Single"},{"$f":"_xlfn.XLOOKUP($E906,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I906,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H906,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":378.27162020005193},null,{"$f":"$K906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E907,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.73"},{"$f":"_xlfn.XLOOKUP($E907,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I907,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H907,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":504.31302794165572},null,{"$f":"$K907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E908,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.74"},{"$f":"_xlfn.XLOOKUP($E908,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I908,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H908,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":555.07271183184741},null,{"$f":"$K908*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K908*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K908*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K908*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K908*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K908*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K908*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L908*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L908*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L908*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L908*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L908*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L908*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L908*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"18m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E909,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.75"},{"$f":"_xlfn.XLOOKUP($E909,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I909,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H909,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":744.21296251791864},null,{"$f":"$K909*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K909*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K909*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K909*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K909*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K909*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K909*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L909*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L909*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L909*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L909*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L909*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L909*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L909*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"SHARED OR NO POLE",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E910,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E910,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SHARED OR NO POLE"},null,{"$f":"_xlfn.XLOOKUP($I910,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},{"$f":"_xlfn.XLOOKUP($H910,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Suspended",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E911,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E911,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SUSPENDED"},null,{"$f":"_xlfn.XLOOKUP($I911,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":37.56304981790457},{"$f":"_xlfn.XLOOKUP($H911,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K911*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K911*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K911*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K911*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K911*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K911*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K911*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L911*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L911*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L911*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L911*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L911*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L911*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L911*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Decorative Category P Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E912,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.71"},{"$f":"_xlfn.XLOOKUP($E912,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I912,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H912,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":210.45813190162536},null,{"$f":"$K912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Night Patrol Per Asset Inspection",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E913,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E913,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I913,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H913,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E914,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($E914,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0101"},null,{"$f":"_xlfn.XLOOKUP($I914,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H914,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.849606873085662},null,{"$f":"$K914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E915,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E915,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I915,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H915,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E916,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0103"},{"$f":"_xlfn.XLOOKUP($E916,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0103"},null,{"$f":"_xlfn.XLOOKUP($I916,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H916,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":74.124163381820807},null,{"$f":"$K916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E777","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga Connected"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E917,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E917,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I917,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H917,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E918,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E918,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0105"},null,{"$f":"_xlfn.XLOOKUP($I918,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H918,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.239665172316968},null,{"$f":"$K918*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K918*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K918*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K918*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K918*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K918*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K918*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L918*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L918*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L918*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L918*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L918*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L918*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L918*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E919,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E919,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I919,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H919,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K919*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K919*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K919*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K919*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K919*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K919*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K919*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L919*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L919*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L919*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L919*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L919*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L919*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L919*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E920,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($E920,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0107"},null,{"$f":"_xlfn.XLOOKUP($I920,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H920,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.514221681052106},null,{"$f":"$K920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E921,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E921,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I921,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H921,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K921*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K921*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K921*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K921*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K921*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K921*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K921*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L921*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L921*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L921*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L921*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L921*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L921*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L921*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E922,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($E922,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0109"},null,{"$f":"_xlfn.XLOOKUP($I922,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H922,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.743570394259656},null,{"$f":"$K922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E923,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E923,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I923,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H923,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K923*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K923*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K923*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K923*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K923*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K923*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K923*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L923*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L923*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L923*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L923*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L923*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L923*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L923*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E924,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($E924,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0111"},null,{"$f":"_xlfn.XLOOKUP($I924,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H924,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":65.575050364350503},null,{"$f":"$K924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E925,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E925,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I925,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H925,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E926,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0113"},{"$f":"_xlfn.XLOOKUP($E926,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0113"},null,{"$f":"_xlfn.XLOOKUP($I926,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H926,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.727949506488862},null,{"$f":"$K926*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K926*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K926*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K926*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K926*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K926*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K926*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L926*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L926*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L926*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L926*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L926*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L926*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L926*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E927,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E927,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I927,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H927,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K927*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K927*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K927*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K927*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K927*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K927*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K927*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L927*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L927*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L927*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L927*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L927*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L927*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L927*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E928,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E928,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0115"},null,{"$f":"_xlfn.XLOOKUP($I928,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H928,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.002506015224029},null,{"$f":"$K928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E929,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E929,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I929,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H929,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E930,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E930,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I930,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H930,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E931,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E931,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I931,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H931,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K931*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K931*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K931*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K931*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K931*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K931*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K931*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L931*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L931*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L931*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L931*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L931*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L931*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L931*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E932,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0119"},{"$f":"_xlfn.XLOOKUP($E932,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0119"},null,{"$f":"_xlfn.XLOOKUP($I932,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H932,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K932*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K932*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K932*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K932*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K932*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K932*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K932*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L932*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L932*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L932*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L932*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L932*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L932*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L932*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E933,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E933,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I933,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H933,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K933*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K933*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K933*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K933*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K933*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K933*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K933*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L933*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L933*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L933*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L933*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L933*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L933*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L933*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E934,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($E934,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0121"},null,{"$f":"_xlfn.XLOOKUP($I934,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H934,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E935,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E935,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I935,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H935,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E936,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0123"},{"$f":"_xlfn.XLOOKUP($E936,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0123"},null,{"$f":"_xlfn.XLOOKUP($I936,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H936,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K936*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K936*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K936*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K936*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K936*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K936*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K936*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L936*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L936*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L936*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L936*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L936*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L936*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L936*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E937,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E937,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I937,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H937,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E938,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E938,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0125"},null,{"$f":"_xlfn.XLOOKUP($I938,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H938,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":135.19797376445115},null,{"$f":"$K938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E939,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E939,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I939,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H939,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K939*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K939*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K939*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K939*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K939*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K939*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K939*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L939*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L939*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L939*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L939*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L939*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L939*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L939*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E940,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($E940,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0127"},null,{"$f":"_xlfn.XLOOKUP($I940,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H940,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E941,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E941,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I941,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H941,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K941*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K941*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K941*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K941*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K941*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K941*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K941*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L941*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L941*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L941*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L941*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L941*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L941*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L941*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E942,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($E942,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0129"},null,{"$f":"_xlfn.XLOOKUP($I942,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H942,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":196.11040401392714},null,{"$f":"$K942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E943,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E943,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I943,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H943,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E944,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($E944,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0131"},null,{"$f":"_xlfn.XLOOKUP($I944,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H944,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":200.38496052266228},null,{"$f":"$K944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E945,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E945,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I945,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H945,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E946,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0133"},{"$f":"_xlfn.XLOOKUP($E946,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0133"},null,{"$f":"_xlfn.XLOOKUP($I946,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H946,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E947,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E947,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I947,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H947,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K947*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K947*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K947*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K947*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K947*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K947*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K947*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L947*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L947*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L947*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L947*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L947*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L947*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L947*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E948,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($E948,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0135"},null,{"$f":"_xlfn.XLOOKUP($I948,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H948,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E949,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E949,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I949,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H949,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K949*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K949*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K949*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K949*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K949*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K949*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K949*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L949*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L949*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L949*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L949*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L949*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L949*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L949*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E950,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0137"},{"$f":"_xlfn.XLOOKUP($E950,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0137"},null,{"$f":"_xlfn.XLOOKUP($I950,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H950,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E951,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E951,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I951,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H951,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K951*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K951*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K951*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K951*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K951*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K951*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K951*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L951*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L951*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L951*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L951*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L951*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L951*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L951*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E952,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E952,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0139"},null,{"$f":"_xlfn.XLOOKUP($I952,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H952,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E953,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E953,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I953,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H953,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K953*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K953*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K953*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K953*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K953*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K953*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K953*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L953*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L953*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L953*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L953*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L953*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L953*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L953*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E954,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($E954,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0141"},null,{"$f":"_xlfn.XLOOKUP($I954,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H954,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E955,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E955,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I955,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H955,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K955*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K955*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K955*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K955*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K955*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K955*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K955*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L955*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L955*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L955*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L955*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L955*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L955*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L955*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E956,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0143"},{"$f":"_xlfn.XLOOKUP($E956,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0143"},null,{"$f":"_xlfn.XLOOKUP($I956,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H956,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E957,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E957,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I957,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H957,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E958,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($E958,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0145"},null,{"$f":"_xlfn.XLOOKUP($I958,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H958,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E959,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E959,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I959,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H959,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K959*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K959*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K959*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K959*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K959*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K959*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K959*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L959*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L959*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L959*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L959*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L959*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L959*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L959*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E960,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0147"},{"$f":"_xlfn.XLOOKUP($E960,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0147"},null,{"$f":"_xlfn.XLOOKUP($I960,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H960,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E961,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E961,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I961,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H961,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K961*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K961*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K961*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K961*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K961*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K961*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K961*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L961*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L961*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L961*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L961*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L961*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L961*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L961*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E962,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($E962,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0149"},null,{"$f":"_xlfn.XLOOKUP($I962,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H962,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E963,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E963,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I963,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H963,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K963*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K963*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K963*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K963*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K963*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K963*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K963*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L963*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L963*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L963*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L963*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L963*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L963*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L963*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E964,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($E964,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0151"},null,{"$f":"_xlfn.XLOOKUP($I964,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H964,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E965,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E965,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I965,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H965,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K965*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K965*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K965*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K965*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K965*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K965*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K965*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L965*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L965*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L965*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L965*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L965*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L965*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L965*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E966,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($E966,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0153"},null,{"$f":"_xlfn.XLOOKUP($I966,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H966,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E967,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E967,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I967,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H967,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E968,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($E968,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0155"},null,{"$f":"_xlfn.XLOOKUP($I968,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H968,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E969,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E969,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I969,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H969,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K969*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K969*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K969*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K969*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K969*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K969*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K969*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L969*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L969*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L969*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L969*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L969*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L969*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L969*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E970,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($E970,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0157"},null,{"$f":"_xlfn.XLOOKUP($I970,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H970,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":54.888659092512619},null,{"$f":"$K970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E971,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E971,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I971,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H971,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K971*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K971*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K971*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K971*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K971*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K971*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K971*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L971*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L971*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L971*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L971*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L971*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L971*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L971*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E972,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($E972,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0159"},null,{"$f":"_xlfn.XLOOKUP($I972,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H972,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E973,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0163"},{"$f":"_xlfn.XLOOKUP($E973,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0163"},null,{"$f":"_xlfn.XLOOKUP($I973,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H973,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E974,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0167"},{"$f":"_xlfn.XLOOKUP($E974,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0167"},null,{"$f":"_xlfn.XLOOKUP($I974,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H974,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E975,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($E975,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0171"},null,{"$f":"_xlfn.XLOOKUP($I975,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H975,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E976,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($E976,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0175"},null,{"$f":"_xlfn.XLOOKUP($I976,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H976,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E977,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0179"},{"$f":"_xlfn.XLOOKUP($E977,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0179"},null,{"$f":"_xlfn.XLOOKUP($I977,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H977,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E978,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($E978,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0183"},null,{"$f":"_xlfn.XLOOKUP($I978,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H978,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.97532953785495},null,{"$f":"$K978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E979,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($E979,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0187"},null,{"$f":"_xlfn.XLOOKUP($I979,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H979,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K979*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K979*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K979*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K979*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K979*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K979*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K979*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L979*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L979*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L979*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L979*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L979*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L979*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L979*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E980,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0191"},{"$f":"_xlfn.XLOOKUP($E980,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0191"},null,{"$f":"_xlfn.XLOOKUP($I980,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H980,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E841","v":"Parkville 155W LED Aeroscreen luminaire Side Entry"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E981,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($E981,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0195"},null,{"$f":"_xlfn.XLOOKUP($I981,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H981,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":227.91426004938813},null,{"$f":"$K981*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K981*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K981*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K981*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K981*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K981*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K981*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L981*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L981*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L981*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L981*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L981*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L981*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L981*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 17W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E982,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E982,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0199"},null,{"$f":"_xlfn.XLOOKUP($I982,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H982,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":147.02155137310623},null,{"$f":"$K982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 34W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E983,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0203"},{"$f":"_xlfn.XLOOKUP($E983,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0203"},null,{"$f":"_xlfn.XLOOKUP($I983,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H983,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":146.29305912265505},null,{"$f":"$K983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED210-Emilio Catenary 71W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E984,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0210"},{"$f":"_xlfn.XLOOKUP($E984,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0210"},null,{"$f":"_xlfn.XLOOKUP($I984,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H984,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":205.74400375925427},null,{"$f":"$K984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED214-GE Area Lighter Flood Light 150W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E985,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($E985,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0214"},null,{"$f":"_xlfn.XLOOKUP($I985,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H985,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":102.49761647262724},null,{"$f":"$K985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED218-GE Area Lighter Flood Light 240W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E986,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($E986,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0218"},null,{"$f":"_xlfn.XLOOKUP($I986,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H986,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.16838685669434},null,{"$f":"$K986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED222-Sirkel Catenary 100W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E987,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0222"},{"$f":"_xlfn.XLOOKUP($E987,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0222"},null,{"$f":"_xlfn.XLOOKUP($I987,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H987,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":311.55724877384574},null,{"$f":"$K987*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K987*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K987*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K987*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K987*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K987*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K987*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L987*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L987*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L987*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L987*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L987*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L987*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L987*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E988,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.80"},{"$f":"_xlfn.XLOOKUP($E988,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0001"},null,{"$f":"_xlfn.XLOOKUP($I988,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H988,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.732348394764998},null,{"$f":"$K988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"23W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E989,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.81"},{"$f":"_xlfn.XLOOKUP($E989,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0002"},null,{"$f":"_xlfn.XLOOKUP($I989,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H989,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":71.617714446381086},null,{"$f":"$K989*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K989*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K989*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K989*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K989*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K989*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K989*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L989*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L989*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L989*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L989*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L989*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L989*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L989*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E990,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($E990,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0003"},null,{"$f":"_xlfn.XLOOKUP($I990,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H990,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":73.753462859471838},null,{"$f":"$K990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E991,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.83"},{"$f":"_xlfn.XLOOKUP($E991,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0004"},null,{"$f":"_xlfn.XLOOKUP($I991,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H991,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.97850244915513},null,{"$f":"$K991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Louvred",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E992,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.84"},{"$f":"_xlfn.XLOOKUP($E992,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0005"},null,{"$f":"_xlfn.XLOOKUP($I992,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H992,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.300493855615358},null,{"$f":"$K992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"25W LED GE Evolve ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E993,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.85"},{"$f":"_xlfn.XLOOKUP($E993,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0006"},null,{"$f":"_xlfn.XLOOKUP($I993,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H993,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":52.48466658639591},null,{"$f":"$K993*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K993*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K993*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K993*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K993*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K993*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K993*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L993*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L993*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L993*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L993*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L993*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L993*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L993*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"35W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E994,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.86"},{"$f":"_xlfn.XLOOKUP($E994,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0007"},null,{"$f":"_xlfn.XLOOKUP($I994,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H994,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"29W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E995,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.87"},{"$f":"_xlfn.XLOOKUP($E995,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0008"},null,{"$f":"_xlfn.XLOOKUP($I995,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H995,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K995*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K995*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K995*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K995*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K995*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K995*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K995*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L995*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L995*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L995*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L995*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L995*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L995*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L995*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E996,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.88"},{"$f":"_xlfn.XLOOKUP($E996,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0009"},null,{"$f":"_xlfn.XLOOKUP($I996,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H996,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"36W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E997,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.89"},{"$f":"_xlfn.XLOOKUP($E997,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0010"},null,{"$f":"_xlfn.XLOOKUP($I997,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H997,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K997*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K997*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K997*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K997*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K997*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K997*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K997*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L997*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L997*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L997*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L997*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L997*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L997*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L997*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"105W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E998,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.90"},{"$f":"_xlfn.XLOOKUP($E998,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0011"},null,{"$f":"_xlfn.XLOOKUP($I998,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H998,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":212.13999092168393},null,{"$f":"$K998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E999,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E999,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I999,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H999,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Forward Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1000,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.92"},{"$f":"_xlfn.XLOOKUP($E1000,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0013"},null,{"$f":"_xlfn.XLOOKUP($I1000,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H1000,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":235.21457073200233},null,{"$f":"$K1000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent >40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1006,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E1006,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0130"},null,{"$f":"_xlfn.XLOOKUP($I1006,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":59.239465114988157},{"$f":"_xlfn.XLOOKUP($H1006,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K1006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"360W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1013,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.21"},{"$f":"_xlfn.XLOOKUP($E1013,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170"},null,{"$f":"_xlfn.XLOOKUP($I1013,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.339548706808898},{"$f":"_xlfn.XLOOKUP($H1013,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.552872355288315},null,{"$f":"$K1013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"600W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1030,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E1030,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0210"},null,{"$f":"_xlfn.XLOOKUP($I1030,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":150.47533857395857},{"$f":"_xlfn.XLOOKUP($H1030,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K1030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1040,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E1040,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I1040,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H1040,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":176.59084939568589},null,{"$f":"$K1040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1046,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.0_Single"},{"$f":"_xlfn.XLOOKUP($E1046,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I1046,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H1046,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":378.27162020005193},null,{"$f":"$K1046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1063,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1063,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1063,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1063,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1063*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1063*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1063*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1063*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1063*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1063*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1063*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1063*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1063*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1063*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1063*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1063*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1063*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1063*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1073,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1073,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1073,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1073,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1073*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1073*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1073*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1073*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1073*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1073*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1073*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1073*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1073*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1073*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1073*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1073*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1073*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1073*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1079,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1079,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1079,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1079,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1079*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1079*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1079*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1079*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1079*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1079*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1079*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1079*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1079*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1079*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1079*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1079*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1079*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1079*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1089,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1089,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1089,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1089,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1089*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1089*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1089*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1089*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1089*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1089*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1089*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1089*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1089*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1089*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1089*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1089*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1089*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1089*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1106,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($E1106,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0153"},null,{"$f":"_xlfn.XLOOKUP($I1106,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H1106,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K1106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1112,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($E1112,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0159"},null,{"$f":"_xlfn.XLOOKUP($I1112,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1112,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K1112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 17W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1122,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E1122,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0199"},null,{"$f":"_xlfn.XLOOKUP($I1122,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1122,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":147.02155137310623},null,{"$f":"$K1122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1139,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E1139,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I1139,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H1139,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K1139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1139*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent <40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1145,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E1145,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0060"},null,{"$f":"_xlfn.XLOOKUP($I1145,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.773998993012341},{"$f":"_xlfn.XLOOKUP($H1145,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K1145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1145*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"3x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1155,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E1155,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0190"},null,{"$f":"_xlfn.XLOOKUP($I1155,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":163.22944398502142},{"$f":"_xlfn.XLOOKUP($H1155,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K1155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1155*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W CFL Standard",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1171,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.43"},{"$f":"_xlfn.XLOOKUP($E1171,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0350"},null,{"$f":"_xlfn.XLOOKUP($I1171,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.957649225063591},{"$f":"_xlfn.XLOOKUP($H1171,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":29.476000402896499},null,{"$f":"$K1171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1171*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"14m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1181,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"14m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E1181,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I1181,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H1181,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":188.71015555443418},null,{"$f":"$K1181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1187,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.73"},{"$f":"_xlfn.XLOOKUP($E1187,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I1187,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H1187,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":504.31302794165572},null,{"$f":"$K1187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1204,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($E1204,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0111"},null,{"$f":"_xlfn.XLOOKUP($I1204,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1204,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":65.575050364350503},null,{"$f":"$K1204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1204*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1214,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($E1214,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0121"},null,{"$f":"_xlfn.XLOOKUP($I1214,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H1214,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K1214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1220,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($E1220,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0127"},null,{"$f":"_xlfn.XLOOKUP($I1220,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H1220,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K1220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1220*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1230,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0137"},{"$f":"_xlfn.XLOOKUP($E1230,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0137"},null,{"$f":"_xlfn.XLOOKUP($I1230,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1230,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K1230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1247,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1247,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1247,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1247,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1247*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1253,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0163"},{"$f":"_xlfn.XLOOKUP($E1253,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0163"},null,{"$f":"_xlfn.XLOOKUP($I1253,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1253,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K1253*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1253*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1253*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1253*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1253*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1253*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1253*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1253*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1253*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1253*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1253*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1253*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1253*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1253*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 34W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1263,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0203"},{"$f":"_xlfn.XLOOKUP($E1263,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0203"},null,{"$f":"_xlfn.XLOOKUP($I1263,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1263,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":146.29305912265505},null,{"$f":"$K1263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Forward Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1280,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.92"},{"$f":"_xlfn.XLOOKUP($E1280,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0013"},null,{"$f":"_xlfn.XLOOKUP($I1280,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H1280,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":235.21457073200233},null,{"$f":"$K1280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1280*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent >40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1286,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E1286,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0130"},null,{"$f":"_xlfn.XLOOKUP($I1286,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":59.239465114988157},{"$f":"_xlfn.XLOOKUP($H1286,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K1286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1286*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1296,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.24"},{"$f":"_xlfn.XLOOKUP($E1296,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170-TA"},null,{"$f":"_xlfn.XLOOKUP($I1296,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":99.981551698063811},{"$f":"_xlfn.XLOOKUP($H1296,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.925679042613325},null,{"$f":"$K1296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1296*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x14W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1313,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E1313,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0360"},null,{"$f":"_xlfn.XLOOKUP($I1313,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},{"$f":"_xlfn.XLOOKUP($H1313,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K1313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1313*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"7.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1323,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7.5_Single"},{"$f":"_xlfn.XLOOKUP($E1323,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I1323,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H1323,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":203.83863499065285},null,{"$f":"$K1323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1323*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"18m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1329,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.75"},{"$f":"_xlfn.XLOOKUP($E1329,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I1329,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H1329,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":744.21296251791864},null,{"$f":"$K1329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1329*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1342,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($E1342,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0109"},null,{"$f":"_xlfn.XLOOKUP($I1342,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1342,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.743570394259656},null,{"$f":"$K1342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1355,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1355,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1355,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1355,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1355*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1361,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1361,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1361,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1361,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1378,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($E1378,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0145"},null,{"$f":"_xlfn.XLOOKUP($I1378,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1378,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K1378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1388,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($E1388,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0155"},null,{"$f":"_xlfn.XLOOKUP($I1388,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H1388,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K1388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1394,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0167"},{"$f":"_xlfn.XLOOKUP($E1394,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0167"},null,{"$f":"_xlfn.XLOOKUP($I1394,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1394,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K1394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1394*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"29W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1415,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.87"},{"$f":"_xlfn.XLOOKUP($E1415,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0008"},null,{"$f":"_xlfn.XLOOKUP($I1415,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1415,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K1415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1415*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"298W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1421,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.93"},{"$f":"_xlfn.XLOOKUP($E1421,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0014"},null,{"$f":"_xlfn.XLOOKUP($I1421,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H1421,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":267.60125809294755},null,{"$f":"$K1421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1427,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E1427,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010"},null,{"$f":"_xlfn.XLOOKUP($I1427,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":101.5131802355034},{"$f":"_xlfn.XLOOKUP($H1427,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K1427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1427*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Incandescent 60",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1448,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E1448,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"INC0030"},null,{"$f":"_xlfn.XLOOKUP($I1448,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":70.960441910354163},{"$f":"_xlfn.XLOOKUP($H1448,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K1448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1448*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x24W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1454,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E1454,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0370"},null,{"$f":"_xlfn.XLOOKUP($I1454,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},{"$f":"_xlfn.XLOOKUP($H1454,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K1454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1454*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1464,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($E1464,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I1464,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H1464,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":226.2831094818477},null,{"$f":"$K1464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1481,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1481,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1481,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1481,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1481*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1481*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1481*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1481*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1481*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1481*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1481*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1481*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1481*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1481*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1481*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1481*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1481*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1481*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1487,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1487,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1487,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1487,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1487*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1487*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1487*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1487*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1487*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1487*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1487*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1487*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1487*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1487*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1487*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1487*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1487*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1487*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1497,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1497,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1497,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1497,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1497*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1514,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($E1514,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0141"},null,{"$f":"_xlfn.XLOOKUP($I1514,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1514,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K1514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1523,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1523,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1523,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1523,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1523*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1529,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1529,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1529,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1529,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1529*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED218-GE Area Lighter Flood Light 240W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1546,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($E1546,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0218"},null,{"$f":"_xlfn.XLOOKUP($I1546,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H1546,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.16838685669434},null,{"$f":"$K1546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1546*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1556,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.88"},{"$f":"_xlfn.XLOOKUP($E1556,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0009"},null,{"$f":"_xlfn.XLOOKUP($I1556,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H1556,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K1556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1556*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1562,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E1562,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I1562,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H1562,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K1562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1562*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1579,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($E1579,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110-TA"},null,{"$f":"_xlfn.XLOOKUP($I1579,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},{"$f":"_xlfn.XLOOKUP($H1579,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":63.71886955536683},null,{"$f":"$K1579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1579*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"1000W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1589,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E1589,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0100"},null,{"$f":"_xlfn.XLOOKUP($I1589,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},{"$f":"_xlfn.XLOOKUP($H1589,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K1589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1589*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"55W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1595,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E1595,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0030"},null,{"$f":"_xlfn.XLOOKUP($I1595,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":107.26621411796299},{"$f":"_xlfn.XLOOKUP($H1595,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K1595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1595*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"10.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1605,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"10.5_Single"},{"$f":"_xlfn.XLOOKUP($E1605,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I1605,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H1605,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":361.72386919462673},null,{"$f":"$K1605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1605*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1622,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($E1622,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0109"},null,{"$f":"_xlfn.XLOOKUP($I1622,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1622,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.743570394259656},null,{"$f":"$K1622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1622*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1628,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E1628,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0115"},null,{"$f":"_xlfn.XLOOKUP($I1628,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1628,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.002506015224029},null,{"$f":"$K1628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1628*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1638,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E1638,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0125"},null,{"$f":"_xlfn.XLOOKUP($I1638,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H1638,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":135.19797376445115},null,{"$f":"$K1638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1655,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1655,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1655,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1655,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1655*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1661,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1661,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1661,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1661,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1661*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1671,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1671,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1671,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1671,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1671*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1688,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.80"},{"$f":"_xlfn.XLOOKUP($E1688,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0001"},null,{"$f":"_xlfn.XLOOKUP($I1688,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1688,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.732348394764998},null,{"$f":"$K1688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1690,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($E1690,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0003"},null,{"$f":"_xlfn.XLOOKUP($I1690,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1690,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":73.753462859471838},null,{"$f":"$K1690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"200W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1703,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0016"},{"$f":"_xlfn.XLOOKUP($E1703,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0016"},null,{"$f":"_xlfn.XLOOKUP($I1703,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H1703,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K1703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1720,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E1720,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0010"},null,{"$f":"_xlfn.XLOOKUP($I1720,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.290132282450529},{"$f":"_xlfn.XLOOKUP($H1720,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K1720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1720*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"600W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1730,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E1730,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0210"},null,{"$f":"_xlfn.XLOOKUP($I1730,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":150.47533857395857},{"$f":"_xlfn.XLOOKUP($H1730,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K1730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1736,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E1736,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0040"},null,{"$f":"_xlfn.XLOOKUP($I1736,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":225.2324058318282},{"$f":"_xlfn.XLOOKUP($H1736,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K1736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1736*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Night Patrol Per Asset Inspection",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1753,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E1753,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I1753,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H1753,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K1753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1753*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1763,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1763,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1763,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1763,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1763*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1763*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1763*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1763*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1763*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1763*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1763*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1763*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1763*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1763*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1763*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1763*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1763*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1763*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1769,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1769,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1769,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1769,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1769*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1769*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1769*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1769*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1769*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1769*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1769*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1769*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1769*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1769*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1769*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1769*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1769*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1769*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1779,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1779,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1779,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1779,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1779*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1796,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0143"},{"$f":"_xlfn.XLOOKUP($E1796,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0143"},null,{"$f":"_xlfn.XLOOKUP($I1796,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1796,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K1796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1802,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($E1802,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0149"},null,{"$f":"_xlfn.XLOOKUP($I1802,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H1802,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K1802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1802*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1812,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($E1812,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0159"},null,{"$f":"_xlfn.XLOOKUP($I1812,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1812,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K1812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"23W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1829,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.81"},{"$f":"_xlfn.XLOOKUP($E1829,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0002"},null,{"$f":"_xlfn.XLOOKUP($I1829,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1829,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":71.617714446381086},null,{"$f":"$K1829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1839,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E1839,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I1839,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H1839,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K1839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent <40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1845,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E1845,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0060"},null,{"$f":"_xlfn.XLOOKUP($I1845,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.773998993012341},{"$f":"_xlfn.XLOOKUP($H1845,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K1845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1845*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"125W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1862,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E1862,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0080"},null,{"$f":"_xlfn.XLOOKUP($I1862,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":73.06541688476679},{"$f":"_xlfn.XLOOKUP($H1862,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K1862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W CFL Standard",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1871,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.43"},{"$f":"_xlfn.XLOOKUP($E1871,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0350"},null,{"$f":"_xlfn.XLOOKUP($I1871,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.957649225063591},{"$f":"_xlfn.XLOOKUP($H1871,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":29.476000402896499},null,{"$f":"$K1871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1871*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E1737","v":"135W Low Pressure Sodium"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1877,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E1877,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0050"},null,{"$f":"_xlfn.XLOOKUP($I1877,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":339.48975013749475},{"$f":"_xlfn.XLOOKUP($H1877,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K1877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1877*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1894,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($E1894,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0101"},null,{"$f":"_xlfn.XLOOKUP($I1894,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1894,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.849606873085662},null,{"$f":"$K1894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1894*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1904,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($E1904,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0111"},null,{"$f":"_xlfn.XLOOKUP($I1904,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1904,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":65.575050364350503},null,{"$f":"$K1904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1910,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E1910,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I1910,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H1910,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K1910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1910*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1920,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($E1920,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0127"},null,{"$f":"_xlfn.XLOOKUP($I1920,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H1920,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K1920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1937,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1937,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1937,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1937,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1937*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1943,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E1943,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I1943,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H1943,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K1943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K1943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L1943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L1943*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1953,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0163"},{"$f":"_xlfn.XLOOKUP($E1953,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0163"},null,{"$f":"_xlfn.XLOOKUP($I1953,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1953,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K1953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1970,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($E1970,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0003"},null,{"$f":"_xlfn.XLOOKUP($I1970,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H1970,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":73.753462859471838},null,{"$f":"$K1970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1976,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.88"},{"$f":"_xlfn.XLOOKUP($E1976,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0009"},null,{"$f":"_xlfn.XLOOKUP($I1976,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H1976,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K1976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent >40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E1986,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E1986,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0130"},null,{"$f":"_xlfn.XLOOKUP($I1986,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":59.239465114988157},{"$f":"_xlfn.XLOOKUP($H1986,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K1986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K1986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L1986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L1986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2003,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E2003,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0190"},null,{"$f":"_xlfn.XLOOKUP($I2003,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":89.169867463501589},{"$f":"_xlfn.XLOOKUP($H2003,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K2003*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2003*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2003*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2003*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2003*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2003*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2003*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2003*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2003*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2003*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2003*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2003*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2003*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2003*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x14W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2013,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E2013,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0360"},null,{"$f":"_xlfn.XLOOKUP($I2013,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},{"$f":"_xlfn.XLOOKUP($H2013,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K2013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2013*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"11m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2019,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"11m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E2019,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I2019,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H2019,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":152.00002702670633},null,{"$f":"$K2019*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2019*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2019*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2019*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2019*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2019*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2019*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2019*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2019*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2019*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2019*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2019*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2019*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2019*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2036,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0103"},{"$f":"_xlfn.XLOOKUP($E2036,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0103"},null,{"$f":"_xlfn.XLOOKUP($I2036,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2036,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":74.124163381820807},null,{"$f":"$K2036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2042,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($E2042,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0109"},null,{"$f":"_xlfn.XLOOKUP($I2042,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2042,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.743570394259656},null,{"$f":"$K2042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2051,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2051,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2051,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2051,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2061,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2061,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2061,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2061,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2061*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2061*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2061*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2061*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2061*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2061*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2061*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2061*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2061*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2061*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2061*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2061*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2061*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2061*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2078,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($E2078,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0145"},null,{"$f":"_xlfn.XLOOKUP($I2078,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2078,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K2078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2084,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($E2084,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0151"},null,{"$f":"_xlfn.XLOOKUP($I2084,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H2084,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K2084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2094,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0167"},{"$f":"_xlfn.XLOOKUP($E2094,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0167"},null,{"$f":"_xlfn.XLOOKUP($I2094,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2094,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K2094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2111,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.83"},{"$f":"_xlfn.XLOOKUP($E2111,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0004"},null,{"$f":"_xlfn.XLOOKUP($I2111,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2111,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.97850244915513},null,{"$f":"$K2111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"36W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2117,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.89"},{"$f":"_xlfn.XLOOKUP($E2117,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0010"},null,{"$f":"_xlfn.XLOOKUP($I2117,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H2117,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K2117*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2117*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2117*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2117*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2117*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2117*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2117*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2117*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2117*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2117*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2117*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2117*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2117*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2117*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2127,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E2127,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010"},null,{"$f":"_xlfn.XLOOKUP($I2127,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":101.5131802355034},{"$f":"_xlfn.XLOOKUP($H2127,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K2127*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2127*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2127*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2127*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2127*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2127*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2127*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2127*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2127*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2127*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2127*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2127*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2127*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2127*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2144,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E2144,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0220"},null,{"$f":"_xlfn.XLOOKUP($I2144,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.353156167907059},{"$f":"_xlfn.XLOOKUP($H2144,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K2144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x24W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2154,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E2154,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0370"},null,{"$f":"_xlfn.XLOOKUP($I2154,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},{"$f":"_xlfn.XLOOKUP($H2154,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K2154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2160,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E2160,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I2160,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H2160,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":176.59084939568589},null,{"$f":"$K2160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2177,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2177,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2177,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2177,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2177*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2177*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2177*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2177*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2177*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2177*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2177*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2177*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2177*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2177*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2177*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2177*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2177*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2177*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2187,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2187,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2187,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2187,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2187*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2187*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2187*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2187*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2187*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2187*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2187*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2187*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2187*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2187*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2187*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2187*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2187*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2187*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2193,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2193,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2193,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2193,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2193*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2193*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2193*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2193*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2193*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2193*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2193*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2193*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2193*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2193*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2193*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2193*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2193*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2193*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2214,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($E2214,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0141"},null,{"$f":"_xlfn.XLOOKUP($I2214,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2214,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K2214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2223,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2223,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2223,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2223,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2223*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2225,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2225,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2225,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2225,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2225*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED218-GE Area Lighter Flood Light 240W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2246,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($E2246,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0218"},null,{"$f":"_xlfn.XLOOKUP($I2246,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H2246,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.16838685669434},null,{"$f":"$K2246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2246*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Louvred",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2252,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.84"},{"$f":"_xlfn.XLOOKUP($E2252,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0005"},null,{"$f":"_xlfn.XLOOKUP($I2252,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2252,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.300493855615358},null,{"$f":"$K2252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"105W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2258,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.90"},{"$f":"_xlfn.XLOOKUP($E2258,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0011"},null,{"$f":"_xlfn.XLOOKUP($I2258,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H2258,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":212.13999092168393},null,{"$f":"$K2258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2258*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2279,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($E2279,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110-TA"},null,{"$f":"_xlfn.XLOOKUP($I2279,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},{"$f":"_xlfn.XLOOKUP($H2279,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":63.71886955536683},null,{"$f":"$K2279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2279*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2285,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E2285,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0230"},null,{"$f":"_xlfn.XLOOKUP($I2285,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":90.511869088794498},{"$f":"_xlfn.XLOOKUP($H2285,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K2285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2285*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"55W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2295,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E2295,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0030"},null,{"$f":"_xlfn.XLOOKUP($I2295,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":107.26621411796299},{"$f":"_xlfn.XLOOKUP($H2295,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K2295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2295*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Decorative Category P Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2312,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.71"},{"$f":"_xlfn.XLOOKUP($E2312,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I2312,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H2312,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":210.45813190162536},null,{"$f":"$K2312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2312*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2318,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E2318,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0105"},null,{"$f":"_xlfn.XLOOKUP($I2318,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2318,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.239665172316968},null,{"$f":"$K2318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2318*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2328,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E2328,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0115"},null,{"$f":"_xlfn.XLOOKUP($I2328,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2328,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.002506015224029},null,{"$f":"$K2328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2345,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2345,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2345,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2345,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2345*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2345*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2345*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2345*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2345*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2345*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2345*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2345*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2345*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2345*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2345*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2345*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2345*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2345*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2351,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2351,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2351,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2351,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2351*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2351*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2351*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2351*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2351*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2351*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2351*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2351*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2351*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2351*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2351*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2351*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2351*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2351*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2361,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2361,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2361,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2361,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2361*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2378,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($E2378,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0183"},null,{"$f":"_xlfn.XLOOKUP($I2378,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H2378,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.97532953785495},null,{"$f":"$K2378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2378*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2388,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.80"},{"$f":"_xlfn.XLOOKUP($E2388,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0001"},null,{"$f":"_xlfn.XLOOKUP($I2388,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2388,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.732348394764998},null,{"$f":"$K2388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2388*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"25W LED GE Evolve ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2393,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.85"},{"$f":"_xlfn.XLOOKUP($E2393,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0006"},null,{"$f":"_xlfn.XLOOKUP($I2393,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2393,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":52.48466658639591},null,{"$f":"$K2393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"120W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2410,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E2410,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090"},null,{"$f":"_xlfn.XLOOKUP($I2410,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":102.88437460689788},{"$f":"_xlfn.XLOOKUP($H2410,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K2410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2410*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2420,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E2420,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0010"},null,{"$f":"_xlfn.XLOOKUP($I2420,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.290132282450529},{"$f":"_xlfn.XLOOKUP($H2420,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K2420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2420*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2426,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E2426,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0060"},null,{"$f":"_xlfn.XLOOKUP($I2426,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":77.397504146569247},{"$f":"_xlfn.XLOOKUP($H2426,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K2426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2436,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E2436,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0040"},null,{"$f":"_xlfn.XLOOKUP($I2436,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":225.2324058318282},{"$f":"_xlfn.XLOOKUP($H2436,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K2436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E2313","v":"Night Patrol Per Asset Inspection"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2453,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E2453,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I2453,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H2453,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K2453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2453*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2459,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2459,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2459,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2459,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2459*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2459*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2459*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2459*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2459*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2459*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2459*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2459*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2459*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2459*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2459*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2459*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2459*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2459*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2469,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2469,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2469,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2469,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2469*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2469*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2469*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2469*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2469*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2469*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2469*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2469*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2469*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2469*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2469*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2469*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2469*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2469*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2486,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0133"},{"$f":"_xlfn.XLOOKUP($E2486,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0133"},null,{"$f":"_xlfn.XLOOKUP($I2486,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2486,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K2486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2486*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2492,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E2492,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0139"},null,{"$f":"_xlfn.XLOOKUP($I2492,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2492,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K2492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2492*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2502,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($E2502,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0149"},null,{"$f":"_xlfn.XLOOKUP($I2502,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H2502,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K2502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2519,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($E2519,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0187"},null,{"$f":"_xlfn.XLOOKUP($I2519,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H2519,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K2519*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2519*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2519*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2519*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2519*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2519*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2519*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2519*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2519*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2519*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2519*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2519*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2519*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2519*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"23W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2529,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.81"},{"$f":"_xlfn.XLOOKUP($E2529,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0002"},null,{"$f":"_xlfn.XLOOKUP($I2529,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2529,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":71.617714446381086},null,{"$f":"$K2529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"29W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2535,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.87"},{"$f":"_xlfn.XLOOKUP($E2535,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0008"},null,{"$f":"_xlfn.XLOOKUP($I2535,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2535,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K2535*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2535*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2535*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2535*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2535*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2535*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2535*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2535*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2535*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2535*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2535*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2535*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2535*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2535*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x250W High Presure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2552,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E2552,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0120"},null,{"$f":"_xlfn.XLOOKUP($I2552,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":110.12598308187685},{"$f":"_xlfn.XLOOKUP($H2552,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K2552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2552*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2559,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($E2559,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110-TA"},null,{"$f":"_xlfn.XLOOKUP($I2559,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},{"$f":"_xlfn.XLOOKUP($H2559,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":63.71886955536683},null,{"$f":"$K2559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2567,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.11"},{"$f":"_xlfn.XLOOKUP($E2567,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0070"},null,{"$f":"_xlfn.XLOOKUP($I2567,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":80.794190744053239},{"$f":"_xlfn.XLOOKUP($H2567,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K2567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"135W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2577,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E2577,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0050"},null,{"$f":"_xlfn.XLOOKUP($I2577,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":339.48975013749475},{"$f":"_xlfn.XLOOKUP($H2577,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K2577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2577*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2594,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($E2594,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0101"},null,{"$f":"_xlfn.XLOOKUP($I2594,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2594,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.849606873085662},null,{"$f":"$K2594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2594*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2600,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($E2600,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0107"},null,{"$f":"_xlfn.XLOOKUP($I2600,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2600,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.514221681052106},null,{"$f":"$K2600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2610,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E2610,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I2610,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H2610,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K2610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2627,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2627,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2627,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2627,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2627*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2627*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2627*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2627*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2627*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2627*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2627*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2627*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2627*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2627*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2627*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2627*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2627*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2627*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2633,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2633,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2633,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2633,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2633*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2633*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2633*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2633*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2633*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2633*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2633*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2633*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2633*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2633*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2633*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2633*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2633*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2633*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2643,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2643,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2643,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2643,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2643*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2660,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0191"},{"$f":"_xlfn.XLOOKUP($E2660,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0191"},null,{"$f":"_xlfn.XLOOKUP($I2660,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H2660,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K2660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2660*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2670,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($E2670,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0003"},null,{"$f":"_xlfn.XLOOKUP($I2670,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2670,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":73.753462859471838},null,{"$f":"$K2670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2676,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.88"},{"$f":"_xlfn.XLOOKUP($E2676,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0009"},null,{"$f":"_xlfn.XLOOKUP($I2676,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H2676,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K2676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2676*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"360W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2693,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.21"},{"$f":"_xlfn.XLOOKUP($E2693,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170"},null,{"$f":"_xlfn.XLOOKUP($I2693,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.339548706808898},{"$f":"_xlfn.XLOOKUP($H2693,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.552872355288315},null,{"$f":"$K2693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2693*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2703,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E2703,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0190"},null,{"$f":"_xlfn.XLOOKUP($I2703,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":89.169867463501589},{"$f":"_xlfn.XLOOKUP($H2703,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K2703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2703*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E2569","v":"1000W High Pressure Sodium"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2709,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E2709,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0100"},null,{"$f":"_xlfn.XLOOKUP($I2709,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},{"$f":"_xlfn.XLOOKUP($H2709,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K2709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2709*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2726,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.0_Single"},{"$f":"_xlfn.XLOOKUP($E2726,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I2726,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H2726,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":378.27162020005193},null,{"$f":"$K2726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2726*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"SHARED OR NO POLE",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2730,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E2730,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SHARED OR NO POLE"},null,{"$f":"_xlfn.XLOOKUP($I2730,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},{"$f":"_xlfn.XLOOKUP($H2730,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K2730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2730*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2741,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2741,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2741,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2741,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2751,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2751,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2751,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2751,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2751*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2751*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2751*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2751*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2751*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2751*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2751*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2751*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2751*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2751*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2751*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2751*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2751*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2751*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2768,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($E2768,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0135"},null,{"$f":"_xlfn.XLOOKUP($I2768,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2768,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K2768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2768*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2774,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($E2774,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0141"},null,{"$f":"_xlfn.XLOOKUP($I2774,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2774,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K2774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2774*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2784,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($E2784,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0151"},null,{"$f":"_xlfn.XLOOKUP($I2784,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H2784,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K2784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2801,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($E2801,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0195"},null,{"$f":"_xlfn.XLOOKUP($I2801,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H2801,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":227.91426004938813},null,{"$f":"$K2801*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2801*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2801*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2801*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2801*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2801*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2801*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2801*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2801*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2801*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2801*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2801*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2801*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2801*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2811,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.83"},{"$f":"_xlfn.XLOOKUP($E2811,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0004"},null,{"$f":"_xlfn.XLOOKUP($I2811,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2811,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.97850244915513},null,{"$f":"$K2811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"36W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2817,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.89"},{"$f":"_xlfn.XLOOKUP($E2817,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0010"},null,{"$f":"_xlfn.XLOOKUP($I2817,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H2817,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K2817*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2817*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2817*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2817*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2817*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2817*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2817*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2817*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2817*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2817*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2817*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2817*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2817*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2817*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2834,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E2834,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0180"},null,{"$f":"_xlfn.XLOOKUP($I2834,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":142.18887681427393},{"$f":"_xlfn.XLOOKUP($H2834,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K2834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2834*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2844,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E2844,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0220"},null,{"$f":"_xlfn.XLOOKUP($I2844,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.353156167907059},{"$f":"_xlfn.XLOOKUP($H2844,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K2844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"600W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2850,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E2850,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0210"},null,{"$f":"_xlfn.XLOOKUP($I2850,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":150.47533857395857},{"$f":"_xlfn.XLOOKUP($H2850,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K2850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2850*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2867,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.73"},{"$f":"_xlfn.XLOOKUP($E2867,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I2867,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H2867,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":504.31302794165572},null,{"$f":"$K2867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2867*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2877,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2877,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2877,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2877,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2877*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2877*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2877*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2877*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2877*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2877*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2877*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2877*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2877*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2877*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2877*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2877*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2877*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2877*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2883,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2883,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2883,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2883,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2883*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2883*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2883*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2883*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2883*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2883*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2883*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2883*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2883*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2883*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2883*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2883*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2883*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2883*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2893,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2893,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2893,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2893,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2893*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2893*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2893*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2893*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2893*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2893*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2893*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2893*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2893*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2893*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2893*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2893*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2893*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2893*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2911,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2911,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2911,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2911,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2911*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2911*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2911*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2911*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2911*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2911*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2911*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2911*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2911*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2911*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2911*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2911*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2911*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2911*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2915,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2915,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2915,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2915,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2915*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2925,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E2925,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I2925,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H2925,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K2925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K2925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L2925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L2925*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 17W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2942,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E2942,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0199"},null,{"$f":"_xlfn.XLOOKUP($I2942,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2942,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":147.02155137310623},null,{"$f":"$K2942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2948,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.80"},{"$f":"_xlfn.XLOOKUP($E2948,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0001"},null,{"$f":"_xlfn.XLOOKUP($I2948,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H2948,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.732348394764998},null,{"$f":"$K2948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"105W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2958,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.90"},{"$f":"_xlfn.XLOOKUP($E2958,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0011"},null,{"$f":"_xlfn.XLOOKUP($I2958,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H2958,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":212.13999092168393},null,{"$f":"$K2958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"3x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2975,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E2975,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0190"},null,{"$f":"_xlfn.XLOOKUP($I2975,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":163.22944398502142},{"$f":"_xlfn.XLOOKUP($H2975,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K2975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2975*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2985,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E2985,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0230"},null,{"$f":"_xlfn.XLOOKUP($I2985,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":90.511869088794498},{"$f":"_xlfn.XLOOKUP($H2985,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K2985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2985*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W CFL Standard",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E2991,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.43"},{"$f":"_xlfn.XLOOKUP($E2991,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0350"},null,{"$f":"_xlfn.XLOOKUP($I2991,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.957649225063591},{"$f":"_xlfn.XLOOKUP($H2991,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":29.476000402896499},null,{"$f":"$K2991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K2991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L2991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L2991*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3008,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.74"},{"$f":"_xlfn.XLOOKUP($E3008,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I3008,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H3008,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":555.07271183184741},null,{"$f":"$K3008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3018,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E3018,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0105"},null,{"$f":"_xlfn.XLOOKUP($I3018,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3018,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.239665172316968},null,{"$f":"$K3018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3024,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($E3024,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0111"},null,{"$f":"_xlfn.XLOOKUP($I3024,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3024,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":65.575050364350503},null,{"$f":"$K3024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3045,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E3045,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I3045,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H3045,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K3045*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3045*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3045*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3045*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3045*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3045*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3045*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L3045*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3045*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3045*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3045*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3045*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3045*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3045*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3051,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E3051,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I3051,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H3051,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K3051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L3051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3051*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3057,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E3057,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I3057,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H3057,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K3057*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3057*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3057*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3057*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3057*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3057*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3057*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L3057*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3057*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3057*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3057*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3057*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3057*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3057*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3078,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($E3078,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0183"},null,{"$f":"_xlfn.XLOOKUP($I3078,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H3078,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.97532953785495},null,{"$f":"$K3078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 17W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3082,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E3082,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0199"},null,{"$f":"_xlfn.XLOOKUP($I3082,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3082,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":147.02155137310623},null,{"$f":"$K3082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"23W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3089,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.81"},{"$f":"_xlfn.XLOOKUP($E3089,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0002"},null,{"$f":"_xlfn.XLOOKUP($I3089,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3089,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":71.617714446381086},null,{"$f":"$K3089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"120W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3110,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E3110,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090"},null,{"$f":"_xlfn.XLOOKUP($I3110,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":102.88437460689788},{"$f":"_xlfn.XLOOKUP($H3110,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K3110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3116,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.24"},{"$f":"_xlfn.XLOOKUP($E3116,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170-TA"},null,{"$f":"_xlfn.XLOOKUP($I3116,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":99.981551698063811},{"$f":"_xlfn.XLOOKUP($H3116,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.925679042613325},null,{"$f":"$K3116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3126,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E3126,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0060"},null,{"$f":"_xlfn.XLOOKUP($I3126,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":77.397504146569247},{"$f":"_xlfn.XLOOKUP($H3126,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K3126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"7.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3143,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7.5_Single"},{"$f":"_xlfn.XLOOKUP($E3143,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I3143,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H3143,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":203.83863499065285},null,{"$f":"$K3143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3143*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"18m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3149,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.75"},{"$f":"_xlfn.XLOOKUP($E3149,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I3149,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H3149,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":744.21296251791864},null,{"$f":"$K3149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3149*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3159,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E3159,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I3159,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H3159,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K3159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L3159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3176,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0123"},{"$f":"_xlfn.XLOOKUP($E3176,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0123"},null,{"$f":"_xlfn.XLOOKUP($I3176,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H3176,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K3176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3186,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0133"},{"$f":"_xlfn.XLOOKUP($E3186,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0133"},null,{"$f":"_xlfn.XLOOKUP($I3186,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3186,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K3186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3192,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E3192,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0139"},null,{"$f":"_xlfn.XLOOKUP($I3192,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3192,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K3192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3192*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3209,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E3209,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I3209,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H3209,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K3209*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3209*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3209*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3209*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3209*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3209*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3209*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L3209*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3209*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3209*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3209*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3209*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3209*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3209*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3219,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($E3219,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0187"},null,{"$f":"_xlfn.XLOOKUP($I3219,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H3219,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K3219*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3219*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3219*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3219*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3219*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3219*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3219*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3219*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3219*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3219*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3219*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3219*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3219*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3219*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED214-GE Area Lighter Flood Light 150W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3225,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($E3225,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0214"},null,{"$f":"_xlfn.XLOOKUP($I3225,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H3225,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":102.49761647262724},null,{"$f":"$K3225*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3225*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3225*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3225*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3225*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3225*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3225*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3225*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3225*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3225*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3225*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3225*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3225*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3225*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3242,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E3242,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I3242,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H3242,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K3242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3242*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x250W High Presure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3252,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E3252,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0120"},null,{"$f":"_xlfn.XLOOKUP($I3252,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":110.12598308187685},{"$f":"_xlfn.XLOOKUP($H3252,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K3252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3252*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3263,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E3263,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0190"},null,{"$f":"_xlfn.XLOOKUP($I3263,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":89.169867463501589},{"$f":"_xlfn.XLOOKUP($H3263,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K3263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3267,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.11"},{"$f":"_xlfn.XLOOKUP($E3267,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0070"},null,{"$f":"_xlfn.XLOOKUP($I3267,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":80.794190744053239},{"$f":"_xlfn.XLOOKUP($H3267,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K3267*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3267*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3267*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3267*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3267*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3267*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3267*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3267*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3267*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3267*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3267*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3267*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3267*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3267*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3284,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($E3284,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I3284,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H3284,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":226.2831094818477},null,{"$f":"$K3284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3284*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"SHARED OR NO POLE",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3290,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E3290,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SHARED OR NO POLE"},null,{"$f":"_xlfn.XLOOKUP($I3290,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},{"$f":"_xlfn.XLOOKUP($H3290,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K3290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3300,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($E3300,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0107"},null,{"$f":"_xlfn.XLOOKUP($I3300,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3300,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.514221681052106},null,{"$f":"$K3300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3317,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E3317,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I3317,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H3317,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K3317*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3317*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3317*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3317*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3317*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3317*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3317*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L3317*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3317*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3317*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3317*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3317*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3317*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3317*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3323,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E3323,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I3323,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H3323,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K3323*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3323*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3323*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3323*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3323*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3323*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3323*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L3323*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3323*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3323*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3323*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3323*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3323*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3323*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3333,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E3333,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I3333,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H3333,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K3333*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3333*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3333*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3333*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3333*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3333*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3333*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L3333*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3333*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3333*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3333*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3333*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3333*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3333*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3350,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($E3350,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0157"},null,{"$f":"_xlfn.XLOOKUP($I3350,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3350,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":54.888659092512619},null,{"$f":"$K3350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3350*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3360,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0191"},{"$f":"_xlfn.XLOOKUP($E3360,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0191"},null,{"$f":"_xlfn.XLOOKUP($I3360,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H3360,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K3360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3360*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED218-GE Area Lighter Flood Light 240W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3366,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($E3366,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0218"},null,{"$f":"_xlfn.XLOOKUP($I3366,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H3366,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.16838685669434},null,{"$f":"$K3366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3366*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"200W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3383,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0016"},{"$f":"_xlfn.XLOOKUP($E3383,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0016"},null,{"$f":"_xlfn.XLOOKUP($I3383,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H3383,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K3383*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3383*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3383*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3383*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3383*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3383*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3383*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3383*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3383*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3383*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3383*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3383*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3383*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3383*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"360W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3393,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.21"},{"$f":"_xlfn.XLOOKUP($E3393,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170"},null,{"$f":"_xlfn.XLOOKUP($I3393,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.339548706808898},{"$f":"_xlfn.XLOOKUP($H3393,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.552872355288315},null,{"$f":"$K3393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3393*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3399,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($E3399,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110-TA"},null,{"$f":"_xlfn.XLOOKUP($I3399,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},{"$f":"_xlfn.XLOOKUP($H3399,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":63.71886955536683},null,{"$f":"$K3399*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3399*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3399*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3399*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3399*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3399*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3399*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3399*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3399*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3399*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3399*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3399*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3399*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3399*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"1000W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3409,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E3409,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0100"},null,{"$f":"_xlfn.XLOOKUP($I3409,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},{"$f":"_xlfn.XLOOKUP($H3409,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K3409*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3409*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3409*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3409*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3409*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3409*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3409*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3409*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3409*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3409*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3409*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3409*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3409*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3409*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3426,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.0_Single"},{"$f":"_xlfn.XLOOKUP($E3426,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I3426,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H3426,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":378.27162020005193},null,{"$f":"$K3426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3426*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3434,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($E3434,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0101"},null,{"$f":"_xlfn.XLOOKUP($I3434,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3434,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.849606873085662},null,{"$f":"$K3434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3441,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E3441,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I3441,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H3441,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K3441*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3441*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3441*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3441*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3441*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3441*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3441*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L3441*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3441*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3441*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3441*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3441*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3441*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3441*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3458,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E3458,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0125"},null,{"$f":"_xlfn.XLOOKUP($I3458,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H3458,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":135.19797376445115},null,{"$f":"$K3458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3458*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3464,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($E3464,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0131"},null,{"$f":"_xlfn.XLOOKUP($I3464,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H3464,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":200.38496052266228},null,{"$f":"$K3464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3474,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($E3474,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0141"},null,{"$f":"_xlfn.XLOOKUP($I3474,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3474,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K3474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3491,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E3491,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I3491,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H3491,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K3491*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3491*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3491*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3491*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3491*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3491*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3491*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L3491*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3491*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3491*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3491*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3491*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3491*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3491*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3501,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($E3501,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0195"},null,{"$f":"_xlfn.XLOOKUP($I3501,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H3501,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":227.91426004938813},null,{"$f":"$K3501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED222-Sirkel Catenary 100W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3507,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0222"},{"$f":"_xlfn.XLOOKUP($E3507,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0222"},null,{"$f":"_xlfn.XLOOKUP($I3507,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H3507,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":311.55724877384574},null,{"$f":"$K3507*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3507*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3507*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3507*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3507*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3507*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3507*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3507*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3507*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3507*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3507*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3507*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3507*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3507*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"300W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3524,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0017"},{"$f":"_xlfn.XLOOKUP($E3524,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0017"},null,{"$f":"_xlfn.XLOOKUP($I3524,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H3524,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":266.32847895913665},null,{"$f":"$K3524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3524*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3534,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E3534,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0180"},null,{"$f":"_xlfn.XLOOKUP($I3534,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":142.18887681427393},{"$f":"_xlfn.XLOOKUP($H3534,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K3534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3540,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E3540,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0010"},null,{"$f":"_xlfn.XLOOKUP($I3540,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.290132282450529},{"$f":"_xlfn.XLOOKUP($H3540,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K3540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3540*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"135W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3557,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E3557,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0050"},null,{"$f":"_xlfn.XLOOKUP($I3557,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":339.48975013749475},{"$f":"_xlfn.XLOOKUP($H3557,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K3557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3557*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3567,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.73"},{"$f":"_xlfn.XLOOKUP($E3567,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I3567,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H3567,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":504.31302794165572},null,{"$f":"$K3567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3567*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Night Patrol Per Asset Inspection",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3573,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E3573,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I3573,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H3573,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K3573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3573*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3583,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E3583,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I3583,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H3583,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K3583*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3583*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3583*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3583*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3583*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3583*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3583*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L3583*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3583*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3583*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3583*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3583*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3583*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3583*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3600,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($E3600,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0127"},null,{"$f":"_xlfn.XLOOKUP($I3600,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H3600,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K3600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3600*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E3465","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga Connected"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3605,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E3605,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I3605,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H3605,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K3605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L3605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3615,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E3615,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I3615,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H3615,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K3615*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3615*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3615*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3615*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3615*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3615*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3615*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L3615*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3615*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3615*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3615*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3615*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3615*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3615*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3632,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($E3632,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0159"},null,{"$f":"_xlfn.XLOOKUP($I3632,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3632,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K3632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3632*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 17W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3642,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E3642,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0199"},null,{"$f":"_xlfn.XLOOKUP($I3642,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3642,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":147.02155137310623},null,{"$f":"$K3642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3648,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.80"},{"$f":"_xlfn.XLOOKUP($E3648,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0001"},null,{"$f":"_xlfn.XLOOKUP($I3648,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3648,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.732348394764998},null,{"$f":"$K3648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3648*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent <40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3665,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E3665,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0060"},null,{"$f":"_xlfn.XLOOKUP($I3665,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.773998993012341},{"$f":"_xlfn.XLOOKUP($H3665,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K3665*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3665*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3665*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3665*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3665*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3665*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3665*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3665*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3665*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3665*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3665*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3665*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3665*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3665*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"3x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3675,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E3675,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0190"},null,{"$f":"_xlfn.XLOOKUP($I3675,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":163.22944398502142},{"$f":"_xlfn.XLOOKUP($H3675,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K3675*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3675*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3675*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3675*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3675*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3675*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3675*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3675*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3675*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3675*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3675*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3675*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3675*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3675*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"80W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3681,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E3681,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0020"},null,{"$f":"_xlfn.XLOOKUP($I3681,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":53.665677678985588},{"$f":"_xlfn.XLOOKUP($H3681,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K3681*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3681*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3681*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3681*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3681*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3681*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3681*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3681*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3681*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3681*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3681*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3681*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3681*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3681*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3698,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E3698,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I3698,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H3698,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":105.47074700859291},null,{"$f":"$K3698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3698*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3708,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.74"},{"$f":"_xlfn.XLOOKUP($E3708,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I3708,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H3708,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":555.07271183184741},null,{"$f":"$K3708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3708*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3714,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($E3714,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0101"},null,{"$f":"_xlfn.XLOOKUP($I3714,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3714,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.849606873085662},null,{"$f":"$K3714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3714*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3724,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($E3724,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0111"},null,{"$f":"_xlfn.XLOOKUP($I3724,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3724,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":65.575050364350503},null,{"$f":"$K3724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3724*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3741,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E3741,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I3741,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H3741,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K3741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L3741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3741*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3747,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E3747,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I3747,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H3747,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K3747*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3747*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3747*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3747*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3747*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3747*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3747*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L3747*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3747*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3747*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3747*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3747*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3747*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3747*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3757,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E3757,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I3757,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H3757,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K3757*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3757*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3757*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3757*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3757*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3757*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3757*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L3757*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3757*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3757*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3757*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3757*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3757*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3757*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3770,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($E3770,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0157"},null,{"$f":"_xlfn.XLOOKUP($I3770,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3770,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":54.888659092512619},null,{"$f":"$K3770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3770*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 34W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3783,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0203"},{"$f":"_xlfn.XLOOKUP($E3783,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0203"},null,{"$f":"_xlfn.XLOOKUP($I3783,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3783,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":146.29305912265505},null,{"$f":"$K3783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"23W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3789,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.81"},{"$f":"_xlfn.XLOOKUP($E3789,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0002"},null,{"$f":"_xlfn.XLOOKUP($I3789,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3789,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":71.617714446381086},null,{"$f":"$K3789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent >40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3806,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E3806,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0130"},null,{"$f":"_xlfn.XLOOKUP($I3806,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":59.239465114988157},{"$f":"_xlfn.XLOOKUP($H3806,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K3806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3816,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.24"},{"$f":"_xlfn.XLOOKUP($E3816,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170-TA"},null,{"$f":"_xlfn.XLOOKUP($I3816,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":99.981551698063811},{"$f":"_xlfn.XLOOKUP($H3816,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.925679042613325},null,{"$f":"$K3816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"125W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3822,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E3822,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0080"},null,{"$f":"_xlfn.XLOOKUP($I3822,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":73.06541688476679},{"$f":"_xlfn.XLOOKUP($H3822,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K3822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"11m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3839,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"11m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E3839,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I3839,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H3839,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":152.00002702670633},null,{"$f":"$K3839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3839*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"18m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3849,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.75"},{"$f":"_xlfn.XLOOKUP($E3849,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I3849,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H3849,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":744.21296251791864},null,{"$f":"$K3849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3855,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E3855,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I3855,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H3855,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K3855*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3855*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3855*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3855*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3855*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3855*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3855*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L3855*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3855*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3855*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3855*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3855*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3855*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3855*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3876,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0123"},{"$f":"_xlfn.XLOOKUP($E3876,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0123"},null,{"$f":"_xlfn.XLOOKUP($I3876,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H3876,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K3876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3882,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($E3882,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0129"},null,{"$f":"_xlfn.XLOOKUP($I3882,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H3882,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":196.11040401392714},null,{"$f":"$K3882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3882*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3888,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($E3888,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0135"},null,{"$f":"_xlfn.XLOOKUP($I3888,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3888,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K3888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3888*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3909,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E3909,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I3909,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H3909,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K3909*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3909*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3909*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3909*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3909*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3909*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K3909*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L3909*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3909*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3909*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3909*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3909*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3909*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L3909*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3915,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($E3915,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0171"},null,{"$f":"_xlfn.XLOOKUP($I3915,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H3915,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K3915*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3915*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3915*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3915*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3915*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3915*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3915*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3915*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3915*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3915*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3915*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3915*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3915*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3915*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3921,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($E3921,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0195"},null,{"$f":"_xlfn.XLOOKUP($I3921,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H3921,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":227.91426004938813},null,{"$f":"$K3921*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3921*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3921*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3921*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3921*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3921*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3921*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3921*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3921*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3921*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3921*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3921*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3921*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3921*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3942,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E3942,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I3942,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H3942,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K3942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"220W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3951,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E3951,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110"},null,{"$f":"_xlfn.XLOOKUP($I3951,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.481765690617152},{"$f":"_xlfn.XLOOKUP($H3951,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K3951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3957,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.61"},{"$f":"_xlfn.XLOOKUP($E3957,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020-TA"},null,{"$f":"_xlfn.XLOOKUP($I3957,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":66.715163449702942},{"$f":"_xlfn.XLOOKUP($H3957,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":30.141000214973904},null,{"$f":"$K3957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x24W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3974,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E3974,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0370"},null,{"$f":"_xlfn.XLOOKUP($I3974,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},{"$f":"_xlfn.XLOOKUP($H3974,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K3974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3980,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E3980,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I3980,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H3980,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":176.59084939568589},null,{"$f":"$K3980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"SHARED OR NO POLE",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E3990,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E3990,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SHARED OR NO POLE"},null,{"$f":"_xlfn.XLOOKUP($I3990,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},{"$f":"_xlfn.XLOOKUP($H3990,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K3990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K3990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L3990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L3990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4007,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E4007,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I4007,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H4007,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K4007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L4007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4017,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E4017,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I4017,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H4017,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K4017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L4017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4023,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E4023,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I4023,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H4023,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K4023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L4023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4040,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0147"},{"$f":"_xlfn.XLOOKUP($E4040,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0147"},null,{"$f":"_xlfn.XLOOKUP($I4040,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H4040,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K4040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4050,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($E4050,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0157"},null,{"$f":"_xlfn.XLOOKUP($I4050,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H4050,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":54.888659092512619},null,{"$f":"$K4050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4056,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($E4056,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0175"},null,{"$f":"_xlfn.XLOOKUP($I4056,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4056,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K4056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"25W LED GE Evolve ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4073,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.85"},{"$f":"_xlfn.XLOOKUP($E4073,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0006"},null,{"$f":"_xlfn.XLOOKUP($I4073,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H4073,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":52.48466658639591},null,{"$f":"$K4073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"200W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4083,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0016"},{"$f":"_xlfn.XLOOKUP($E4083,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0016"},null,{"$f":"_xlfn.XLOOKUP($I4083,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4083,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K4083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4089,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.3"},{"$f":"_xlfn.XLOOKUP($E4089,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020"},null,{"$f":"_xlfn.XLOOKUP($I4089,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":96.320611327572863},{"$f":"_xlfn.XLOOKUP($H4089,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":28.622312787243384},null,{"$f":"$K4089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4099,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($E4099,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110-TA"},null,{"$f":"_xlfn.XLOOKUP($I4099,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},{"$f":"_xlfn.XLOOKUP($H4099,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":63.71886955536683},null,{"$f":"$K4099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4116,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E4116,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0040"},null,{"$f":"_xlfn.XLOOKUP($I4116,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":225.2324058318282},{"$f":"_xlfn.XLOOKUP($H4116,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K4116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4122,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"15.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E4122,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I4122,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H4122,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":197.05356277890195},null,{"$f":"$K4122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Suspended",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4131,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E4131,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SUSPENDED"},null,{"$f":"_xlfn.XLOOKUP($I4131,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":37.56304981790457},{"$f":"_xlfn.XLOOKUP($H4131,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K4131*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4131*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4131*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4131*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4131*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4131*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4131*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4131*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4131*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4131*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4131*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4131*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4131*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4131*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4148,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E4148,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0115"},null,{"$f":"_xlfn.XLOOKUP($I4148,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H4148,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.002506015224029},null,{"$f":"$K4148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4158,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E4158,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0125"},null,{"$f":"_xlfn.XLOOKUP($I4158,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4158,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":135.19797376445115},null,{"$f":"$K4158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4164,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($E4164,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0131"},null,{"$f":"_xlfn.XLOOKUP($I4164,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4164,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":200.38496052266228},null,{"$f":"$K4164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E4041","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4181,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E4181,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I4181,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H4181,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K4181*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4181*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4181*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4181*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4181*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4181*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4181*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L4181*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4181*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4181*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4181*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4181*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4181*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4181*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4191,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E4191,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I4191,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H4191,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K4191*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4191*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4191*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4191*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4191*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4191*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4191*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L4191*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4191*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4191*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4191*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4191*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4191*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4191*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4197,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0179"},{"$f":"_xlfn.XLOOKUP($E4197,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0179"},null,{"$f":"_xlfn.XLOOKUP($I4197,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4197,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K4197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4197*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"35W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4214,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.86"},{"$f":"_xlfn.XLOOKUP($E4214,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0007"},null,{"$f":"_xlfn.XLOOKUP($I4214,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H4214,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K4214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"300W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4224,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0017"},{"$f":"_xlfn.XLOOKUP($E4224,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0017"},null,{"$f":"_xlfn.XLOOKUP($I4224,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4224,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":266.32847895913665},null,{"$f":"$K4224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4224*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"120W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4230,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E4230,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090"},null,{"$f":"_xlfn.XLOOKUP($I4230,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":102.88437460689788},{"$f":"_xlfn.XLOOKUP($H4230,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K4230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4230*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4240,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E4240,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0010"},null,{"$f":"_xlfn.XLOOKUP($I4240,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.290132282450529},{"$f":"_xlfn.XLOOKUP($H4240,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K4240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"135W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4257,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E4257,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0050"},null,{"$f":"_xlfn.XLOOKUP($I4257,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":339.48975013749475},{"$f":"_xlfn.XLOOKUP($H4257,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K4257*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4257*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4257*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4257*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4257*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4257*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4257*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4257*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4257*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4257*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4257*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4257*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4257*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4257*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"7.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4263,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7.5_Single"},{"$f":"_xlfn.XLOOKUP($E4263,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I4263,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H4263,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":203.83863499065285},null,{"$f":"$K4263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4263*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Night Patrol Per Asset Inspection",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4273,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E4273,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I4273,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H4273,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K4273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4273*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4290,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E4290,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I4290,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4290,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K4290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4293,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E4293,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I4293,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H4293,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K4293*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4293*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4293*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4293*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4293*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4293*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4293*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L4293*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4293*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4293*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4293*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4293*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4293*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4293*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4305,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E4305,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I4305,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H4305,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K4305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L4305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4322,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($E4322,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0149"},null,{"$f":"_xlfn.XLOOKUP($I4322,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4322,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K4322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4322*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4332,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($E4332,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0159"},null,{"$f":"_xlfn.XLOOKUP($I4332,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H4332,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K4332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4338,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($E4338,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0183"},null,{"$f":"_xlfn.XLOOKUP($I4338,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4338,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.97532953785495},null,{"$f":"$K4338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4338*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"29W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4355,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.87"},{"$f":"_xlfn.XLOOKUP($E4355,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0008"},null,{"$f":"_xlfn.XLOOKUP($I4355,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H4355,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K4355*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4355*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4355*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4355*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4355*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4355*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4355*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4355*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4355*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4355*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4355*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4355*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4355*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4355*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent <40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4365,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E4365,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0060"},null,{"$f":"_xlfn.XLOOKUP($I4365,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.773998993012341},{"$f":"_xlfn.XLOOKUP($H4365,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K4365*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4365*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4365*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4365*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4365*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4365*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4365*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4365*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4365*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4365*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4365*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4365*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4365*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4365*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"220W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4371,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E4371,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110"},null,{"$f":"_xlfn.XLOOKUP($I4371,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.481765690617152},{"$f":"_xlfn.XLOOKUP($H4371,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K4371*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4371*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4371*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4371*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4371*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4371*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4371*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4371*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4371*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4371*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4371*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4371*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4371*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4371*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"80W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4381,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E4381,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0020"},null,{"$f":"_xlfn.XLOOKUP($I4381,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":53.665677678985588},{"$f":"_xlfn.XLOOKUP($H4381,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K4381*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4381*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4381*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4381*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4381*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4381*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4381*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4381*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4381*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4381*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4381*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4381*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4381*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4381*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4398,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E4398,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I4398,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H4398,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":105.47074700859291},null,{"$f":"$K4398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4398*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4404,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($E4404,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I4404,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H4404,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":226.2831094818477},null,{"$f":"$K4404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4404*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4414,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($E4414,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0101"},null,{"$f":"_xlfn.XLOOKUP($I4414,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H4414,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.849606873085662},null,{"$f":"$K4414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4431,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E4431,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I4431,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H4431,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K4431*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4431*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4431*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4431*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4431*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4431*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4431*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L4431*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4431*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4431*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4431*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4431*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4431*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4431*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E4297","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4437,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E4437,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I4437,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H4437,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K4437*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4437*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4437*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4437*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4437*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4437*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4437*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L4437*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4437*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4437*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4437*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4437*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4437*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4437*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4447,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E4447,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I4447,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H4447,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K4447*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4447*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4447*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4447*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4447*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4447*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4447*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L4447*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4447*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4447*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4447*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4447*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4447*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4447*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4464,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($E4464,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0151"},null,{"$f":"_xlfn.XLOOKUP($I4464,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4464,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K4464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4464*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4470,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($E4470,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0157"},null,{"$f":"_xlfn.XLOOKUP($I4470,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H4470,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":54.888659092512619},null,{"$f":"$K4470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4470*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4479,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($E4479,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0187"},null,{"$f":"_xlfn.XLOOKUP($I4479,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4479,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K4479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4496,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.88"},{"$f":"_xlfn.XLOOKUP($E4496,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0009"},null,{"$f":"_xlfn.XLOOKUP($I4496,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4496,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K4496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4496*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent >40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4506,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E4506,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0130"},null,{"$f":"_xlfn.XLOOKUP($I4506,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":59.239465114988157},{"$f":"_xlfn.XLOOKUP($H4506,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K4506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x250W High Presure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4512,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E4512,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0120"},null,{"$f":"_xlfn.XLOOKUP($I4512,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":110.12598308187685},{"$f":"_xlfn.XLOOKUP($H4512,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K4512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4512*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"1000W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4529,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E4529,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0100"},null,{"$f":"_xlfn.XLOOKUP($I4529,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},{"$f":"_xlfn.XLOOKUP($H4529,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K4529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4529*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"11m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4539,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"11m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E4539,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I4539,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H4539,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":152.00002702670633},null,{"$f":"$K4539*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4539*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4539*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4539*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4539*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4539*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4539*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4539*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4539*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4539*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4539*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4539*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4539*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4539*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"10.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4545,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"10.5_Single"},{"$f":"_xlfn.XLOOKUP($E4545,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I4545,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H4545,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":361.72386919462673},null,{"$f":"$K4545*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4545*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4545*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4545*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4545*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4545*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4545*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4545*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4545*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4545*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4545*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4545*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4545*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4545*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4555,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E4555,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I4555,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H4555,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K4555*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4555*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4555*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4555*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4555*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4555*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4555*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L4555*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4555*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4555*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4555*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4555*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4555*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4555*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4572,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0119"},{"$f":"_xlfn.XLOOKUP($E4572,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0119"},null,{"$f":"_xlfn.XLOOKUP($I4572,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4572,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K4572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4572*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4578,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E4578,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0125"},null,{"$f":"_xlfn.XLOOKUP($I4578,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4578,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":135.19797376445115},null,{"$f":"$K4578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4578*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4588,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($E4588,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0135"},null,{"$f":"_xlfn.XLOOKUP($I4588,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H4588,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K4588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4605,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E4605,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I4605,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H4605,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K4605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L4605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4605*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4615,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($E4615,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0171"},null,{"$f":"_xlfn.XLOOKUP($I4615,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H4615,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K4615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4621,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($E4621,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0195"},null,{"$f":"_xlfn.XLOOKUP($I4621,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4621,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":227.91426004938813},null,{"$f":"$K4621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4621*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"105W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4638,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.90"},{"$f":"_xlfn.XLOOKUP($E4638,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0011"},null,{"$f":"_xlfn.XLOOKUP($I4638,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4638,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":212.13999092168393},null,{"$f":"$K4638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4638*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"220W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4651,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E4651,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110"},null,{"$f":"_xlfn.XLOOKUP($I4651,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.481765690617152},{"$f":"_xlfn.XLOOKUP($H4651,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K4651*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4651*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4651*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4651*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4651*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4651*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4651*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4651*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4651*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4651*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4651*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4651*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4651*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4651*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"360W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4653,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.21"},{"$f":"_xlfn.XLOOKUP($E4653,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170"},null,{"$f":"_xlfn.XLOOKUP($I4653,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.339548706808898},{"$f":"_xlfn.XLOOKUP($H4653,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.552872355288315},null,{"$f":"$K4653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"600W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4670,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E4670,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0210"},null,{"$f":"_xlfn.XLOOKUP($I4670,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":150.47533857395857},{"$f":"_xlfn.XLOOKUP($H4670,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K4670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4680,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E4680,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I4680,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H4680,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":176.59084939568589},null,{"$f":"$K4680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4686,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.0_Single"},{"$f":"_xlfn.XLOOKUP($E4686,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I4686,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H4686,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":378.27162020005193},null,{"$f":"$K4686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4686*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4707,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E4707,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I4707,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H4707,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K4707*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4707*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4707*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4707*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4707*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4707*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4707*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L4707*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4707*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4707*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4707*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4707*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4707*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4707*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4713,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E4713,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I4713,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H4713,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K4713*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4713*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4713*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4713*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4713*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4713*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4713*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L4713*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4713*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4713*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4713*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4713*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4713*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4713*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4719,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E4719,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I4719,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H4719,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K4719*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4719*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4719*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4719*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4719*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4719*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4719*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L4719*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4719*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4719*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4719*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4719*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4719*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4719*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4740,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0147"},{"$f":"_xlfn.XLOOKUP($E4740,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0147"},null,{"$f":"_xlfn.XLOOKUP($I4740,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H4740,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K4740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4740*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4746,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($E4746,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0153"},null,{"$f":"_xlfn.XLOOKUP($I4746,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4746,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K4746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4746*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4756,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($E4756,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0175"},null,{"$f":"_xlfn.XLOOKUP($I4756,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4756,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K4756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"25W LED GE Evolve ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4773,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.85"},{"$f":"_xlfn.XLOOKUP($E4773,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0006"},null,{"$f":"_xlfn.XLOOKUP($I4773,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H4773,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":52.48466658639591},null,{"$f":"$K4773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4779,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E4779,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I4779,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4779,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K4779*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4779*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4779*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4779*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4779*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4779*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4779*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4779*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4779*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4779*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4779*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4779*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4779*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4779*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4789,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.3"},{"$f":"_xlfn.XLOOKUP($E4789,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020"},null,{"$f":"_xlfn.XLOOKUP($I4789,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":96.320611327572863},{"$f":"_xlfn.XLOOKUP($H4789,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":28.622312787243384},null,{"$f":"$K4789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4789*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4806,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E4806,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0060"},null,{"$f":"_xlfn.XLOOKUP($I4806,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":77.397504146569247},{"$f":"_xlfn.XLOOKUP($H4806,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K4806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4806*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"32W Compact Flourescent",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4812,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"Compact_Fluro_32W"},{"$f":"_xlfn.XLOOKUP($E4812,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0355"},null,{"$f":"_xlfn.XLOOKUP($I4812,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":51.511221020280118},{"$f":"_xlfn.XLOOKUP($H4812,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":87.872018673105089},null,{"$f":"$K4812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4812*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4822,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"15.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E4822,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I4822,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H4822,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":197.05356277890195},null,{"$f":"$K4822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4822*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4838,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E4838,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0105"},null,{"$f":"_xlfn.XLOOKUP($I4838,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H4838,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.239665172316968},null,{"$f":"$K4838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4838*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4848,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E4848,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0115"},null,{"$f":"_xlfn.XLOOKUP($I4848,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H4848,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.002506015224029},null,{"$f":"$K4848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4848*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4854,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($E4854,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0121"},null,{"$f":"_xlfn.XLOOKUP($I4854,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4854,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K4854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4871,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E4871,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I4871,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H4871,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K4871*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4871*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4871*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4871*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4871*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4871*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4871*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L4871*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4871*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4871*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4871*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4871*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4871*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4871*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4881,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E4881,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I4881,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H4881,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K4881*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4881*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4881*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4881*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4881*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4881*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4881*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L4881*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4881*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4881*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4881*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4881*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4881*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4881*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4887,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E4887,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I4887,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H4887,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K4887*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4887*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4887*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4887*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4887*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4887*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4887*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L4887*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4887*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4887*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4887*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4887*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4887*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4887*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED210-Emilio Catenary 71W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4904,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0210"},{"$f":"_xlfn.XLOOKUP($E4904,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0210"},null,{"$f":"_xlfn.XLOOKUP($I4904,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4904,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":205.74400375925427},null,{"$f":"$K4904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4904*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"35W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4914,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.86"},{"$f":"_xlfn.XLOOKUP($E4914,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0007"},null,{"$f":"_xlfn.XLOOKUP($I4914,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H4914,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K4914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4914*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Forward Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4920,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.92"},{"$f":"_xlfn.XLOOKUP($E4920,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0013"},null,{"$f":"_xlfn.XLOOKUP($I4920,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4920,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":235.21457073200233},null,{"$f":"$K4920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4920*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"120W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4930,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E4930,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090"},null,{"$f":"_xlfn.XLOOKUP($I4930,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":102.88437460689788},{"$f":"_xlfn.XLOOKUP($H4930,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K4930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4947,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.11"},{"$f":"_xlfn.XLOOKUP($E4947,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0070"},null,{"$f":"_xlfn.XLOOKUP($I4947,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":80.794190744053239},{"$f":"_xlfn.XLOOKUP($H4947,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K4947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x14W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4953,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E4953,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0360"},null,{"$f":"_xlfn.XLOOKUP($I4953,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},{"$f":"_xlfn.XLOOKUP($H4953,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K4953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"7.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4963,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7.5_Single"},{"$f":"_xlfn.XLOOKUP($E4963,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I4963,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H4963,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":203.83863499065285},null,{"$f":"$K4963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4980,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($E4980,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0107"},null,{"$f":"_xlfn.XLOOKUP($I4980,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H4980,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.514221681052106},null,{"$f":"$K4980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4990,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E4990,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I4990,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H4990,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K4990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K4990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L4990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L4990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E4993,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E4993,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I4993,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H4993,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K4993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K4993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L4993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L4993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5012,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E5012,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0139"},null,{"$f":"_xlfn.XLOOKUP($I5012,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5012,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K5012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5022,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($E5022,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0149"},null,{"$f":"_xlfn.XLOOKUP($I5022,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5022,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K5022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5028,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($E5028,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0155"},null,{"$f":"_xlfn.XLOOKUP($I5028,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5028,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K5028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED214-GE Area Lighter Flood Light 150W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5045,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($E5045,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0214"},null,{"$f":"_xlfn.XLOOKUP($I5045,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5045,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":102.49761647262724},null,{"$f":"$K5045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"29W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5055,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.87"},{"$f":"_xlfn.XLOOKUP($E5055,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0008"},null,{"$f":"_xlfn.XLOOKUP($I5055,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5055,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K5055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"298W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5061,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.93"},{"$f":"_xlfn.XLOOKUP($E5061,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0014"},null,{"$f":"_xlfn.XLOOKUP($I5061,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5061,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":267.60125809294755},null,{"$f":"$K5061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"220W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5071,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E5071,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110"},null,{"$f":"_xlfn.XLOOKUP($I5071,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.481765690617152},{"$f":"_xlfn.XLOOKUP($H5071,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K5071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Incandescent 60",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5088,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E5088,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"INC0030"},null,{"$f":"_xlfn.XLOOKUP($I5088,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":70.960441910354163},{"$f":"_xlfn.XLOOKUP($H5088,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K5088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x24W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5094,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E5094,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0370"},null,{"$f":"_xlfn.XLOOKUP($I5094,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},{"$f":"_xlfn.XLOOKUP($H5094,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K5094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5104,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($E5104,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I5104,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H5104,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":226.2831094818477},null,{"$f":"$K5104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5121,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E5121,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I5121,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H5121,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K5121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L5121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5131,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E5131,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I5131,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H5131,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K5131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L5131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5137,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E5137,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I5137,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H5137,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K5137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L5137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5154,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($E5154,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0141"},null,{"$f":"_xlfn.XLOOKUP($I5154,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5154,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K5154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5158,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($E5158,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0145"},null,{"$f":"_xlfn.XLOOKUP($I5158,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5158,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K5158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5169,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E5169,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I5169,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H5169,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K5169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L5169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED218-GE Area Lighter Flood Light 240W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5186,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($E5186,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0218"},null,{"$f":"_xlfn.XLOOKUP($I5186,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5186,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.16838685669434},null,{"$f":"$K5186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5196,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.88"},{"$f":"_xlfn.XLOOKUP($E5196,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0009"},null,{"$f":"_xlfn.XLOOKUP($I5196,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5196,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K5196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5202,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E5202,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I5202,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5202,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K5202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x250W High Presure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5212,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E5212,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0120"},null,{"$f":"_xlfn.XLOOKUP($I5212,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":110.12598308187685},{"$f":"_xlfn.XLOOKUP($H5212,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K5212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"1000W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5229,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E5229,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0100"},null,{"$f":"_xlfn.XLOOKUP($I5229,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},{"$f":"_xlfn.XLOOKUP($H5229,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K5229*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5229*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5229*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5229*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5229*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5229*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5229*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5229*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5229*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5229*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5229*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5229*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5229*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5229*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"55W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5235,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E5235,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0030"},null,{"$f":"_xlfn.XLOOKUP($I5235,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":107.26621411796299},{"$f":"_xlfn.XLOOKUP($H5235,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K5235*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5235*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5235*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5235*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5235*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5235*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5235*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5235*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5235*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5235*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5235*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5235*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5235*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5235*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"10.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5245,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"10.5_Single"},{"$f":"_xlfn.XLOOKUP($E5245,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I5245,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H5245,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":361.72386919462673},null,{"$f":"$K5245*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5245*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5245*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5245*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5245*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5245*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5245*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5245*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5245*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5245*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5245*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5245*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5245*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5245*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5262,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($E5262,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0109"},null,{"$f":"_xlfn.XLOOKUP($I5262,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5262,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.743570394259656},null,{"$f":"$K5262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5262*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5268,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E5268,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0115"},null,{"$f":"_xlfn.XLOOKUP($I5268,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5268,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.002506015224029},null,{"$f":"$K5268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5268*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5278,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E5278,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0125"},null,{"$f":"_xlfn.XLOOKUP($I5278,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5278,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":135.19797376445115},null,{"$f":"$K5278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5278*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5295,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E5295,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I5295,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H5295,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K5295*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5295*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5295*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5295*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5295*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5295*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5295*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L5295*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5295*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5295*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5295*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5295*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5295*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5295*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5305,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E5305,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I5305,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H5305,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K5305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L5305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5305*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5311,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E5311,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I5311,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H5311,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K5311*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5311*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5311*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5311*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5311*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5311*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5311*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L5311*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5311*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5311*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5311*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5311*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5311*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5311*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5328,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.80"},{"$f":"_xlfn.XLOOKUP($E5328,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0001"},null,{"$f":"_xlfn.XLOOKUP($I5328,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5328,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.732348394764998},null,{"$f":"$K5328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5328*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5339,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E5339,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I5339,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5339,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K5339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5339*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"200W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5343,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0016"},{"$f":"_xlfn.XLOOKUP($E5343,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0016"},null,{"$f":"_xlfn.XLOOKUP($I5343,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5343,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K5343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"360W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5353,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.21"},{"$f":"_xlfn.XLOOKUP($E5353,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170"},null,{"$f":"_xlfn.XLOOKUP($I5353,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.339548706808898},{"$f":"_xlfn.XLOOKUP($H5353,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.552872355288315},null,{"$f":"$K5353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5353*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"600W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5370,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E5370,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0210"},null,{"$f":"_xlfn.XLOOKUP($I5370,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":150.47533857395857},{"$f":"_xlfn.XLOOKUP($H5370,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K5370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5376,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E5376,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0040"},null,{"$f":"_xlfn.XLOOKUP($I5376,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":225.2324058318282},{"$f":"_xlfn.XLOOKUP($H5376,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K5376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5386,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.0_Single"},{"$f":"_xlfn.XLOOKUP($E5386,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I5386,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H5386,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":378.27162020005193},null,{"$f":"$K5386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5403,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E5403,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I5403,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H5403,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K5403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L5403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5403*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5409,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E5409,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I5409,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H5409,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K5409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L5409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5409*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5419,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E5419,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I5419,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H5419,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K5419*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5419*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5419*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5419*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5419*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5419*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5419*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L5419*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5419*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5419*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5419*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5419*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5419*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5419*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5436,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0143"},{"$f":"_xlfn.XLOOKUP($E5436,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0143"},null,{"$f":"_xlfn.XLOOKUP($I5436,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5436,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K5436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5436*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5446,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($E5446,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0153"},null,{"$f":"_xlfn.XLOOKUP($I5446,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5446,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K5446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5452,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($E5452,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0159"},null,{"$f":"_xlfn.XLOOKUP($I5452,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5452,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K5452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5452*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"23W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5469,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.81"},{"$f":"_xlfn.XLOOKUP($E5469,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0002"},null,{"$f":"_xlfn.XLOOKUP($I5469,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5469,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":71.617714446381086},null,{"$f":"$K5469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5469*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5479,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E5479,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I5479,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5479,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K5479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5479*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent <40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5485,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E5485,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0060"},null,{"$f":"_xlfn.XLOOKUP($I5485,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.773998993012341},{"$f":"_xlfn.XLOOKUP($H5485,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K5485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5485*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"125W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5502,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E5502,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0080"},null,{"$f":"_xlfn.XLOOKUP($I5502,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":73.06541688476679},{"$f":"_xlfn.XLOOKUP($H5502,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K5502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5502*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"600W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5510,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E5510,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0210"},null,{"$f":"_xlfn.XLOOKUP($I5510,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":150.47533857395857},{"$f":"_xlfn.XLOOKUP($H5510,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K5510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5510*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"135W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5517,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E5517,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0050"},null,{"$f":"_xlfn.XLOOKUP($I5517,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":339.48975013749475},{"$f":"_xlfn.XLOOKUP($H5517,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K5517*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5517*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5517*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5517*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5517*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5517*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5517*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5517*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5517*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5517*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5517*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5517*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5517*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5517*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5538,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E5538,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0105"},null,{"$f":"_xlfn.XLOOKUP($I5538,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5538,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.239665172316968},null,{"$f":"$K5538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5538*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5544,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($E5544,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0111"},null,{"$f":"_xlfn.XLOOKUP($I5544,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5544,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":65.575050364350503},null,{"$f":"$K5544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5550,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E5550,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I5550,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5550,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K5550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5571,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E5571,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I5571,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H5571,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K5571*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5571*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5571*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5571*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5571*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5571*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5571*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L5571*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5571*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5571*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5571*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5571*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5571*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5571*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5577,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E5577,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I5577,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H5577,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K5577*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5577*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5577*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5577*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5577*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5577*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5577*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L5577*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5577*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5577*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5577*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5577*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5577*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5577*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5587,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E5587,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I5587,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H5587,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K5587*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5587*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5587*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5587*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5587*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5587*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5587*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L5587*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5587*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5587*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5587*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5587*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5587*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5587*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED210-Emilio Catenary 71W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5604,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0210"},{"$f":"_xlfn.XLOOKUP($E5604,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0210"},null,{"$f":"_xlfn.XLOOKUP($I5604,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5604,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":205.74400375925427},null,{"$f":"$K5604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5604*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5610,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($E5610,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0003"},null,{"$f":"_xlfn.XLOOKUP($I5610,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5610,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":73.753462859471838},null,{"$f":"$K5610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5610*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Forward Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5620,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.92"},{"$f":"_xlfn.XLOOKUP($E5620,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0013"},null,{"$f":"_xlfn.XLOOKUP($I5620,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5620,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":235.21457073200233},null,{"$f":"$K5620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5637,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.61"},{"$f":"_xlfn.XLOOKUP($E5637,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020-TA"},null,{"$f":"_xlfn.XLOOKUP($I5637,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":66.715163449702942},{"$f":"_xlfn.XLOOKUP($H5637,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":30.141000214973904},null,{"$f":"$K5637*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5637*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5637*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5637*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5637*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5637*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5637*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5637*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5637*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5637*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5637*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5637*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5637*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5637*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5643,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E5643,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0190"},null,{"$f":"_xlfn.XLOOKUP($I5643,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":89.169867463501589},{"$f":"_xlfn.XLOOKUP($H5643,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K5643*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5643*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5643*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5643*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5643*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5643*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5643*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5643*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5643*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5643*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5643*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5643*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5643*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5643*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E5513","v":"2x14W T5 Fluoro"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5653,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E5653,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0360"},null,{"$f":"_xlfn.XLOOKUP($I5653,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},{"$f":"_xlfn.XLOOKUP($H5653,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K5653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5653*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"SHARED OR NO POLE",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5670,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E5670,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SHARED OR NO POLE"},null,{"$f":"_xlfn.XLOOKUP($I5670,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},{"$f":"_xlfn.XLOOKUP($H5670,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K5670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5670*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5680,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($E5680,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0107"},null,{"$f":"_xlfn.XLOOKUP($I5680,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5680,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.514221681052106},null,{"$f":"$K5680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5691,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E5691,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I5691,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H5691,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K5691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L5691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5702,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($E5702,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0129"},null,{"$f":"_xlfn.XLOOKUP($I5702,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5702,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":196.11040401392714},null,{"$f":"$K5702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5702*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5712,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E5712,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0139"},null,{"$f":"_xlfn.XLOOKUP($I5712,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5712,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K5712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5712*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5718,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($E5718,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0145"},null,{"$f":"_xlfn.XLOOKUP($I5718,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5718,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K5718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5728,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($E5728,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0155"},null,{"$f":"_xlfn.XLOOKUP($I5728,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5728,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K5728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED214-GE Area Lighter Flood Light 150W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5745,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($E5745,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0214"},null,{"$f":"_xlfn.XLOOKUP($I5745,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5745,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":102.49761647262724},null,{"$f":"$K5745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5745*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5751,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.83"},{"$f":"_xlfn.XLOOKUP($E5751,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0004"},null,{"$f":"_xlfn.XLOOKUP($I5751,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5751,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.97850244915513},null,{"$f":"$K5751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5751*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"298W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5761,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.93"},{"$f":"_xlfn.XLOOKUP($E5761,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0014"},null,{"$f":"_xlfn.XLOOKUP($I5761,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5761,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":267.60125809294755},null,{"$f":"$K5761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5761*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"150W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5778,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.41"},{"$f":"_xlfn.XLOOKUP($E5778,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090-TA"},null,{"$f":"_xlfn.XLOOKUP($I5778,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":94.12637220569647},{"$f":"_xlfn.XLOOKUP($H5778,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.380000291795966},null,{"$f":"$K5778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5778*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5784,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E5784,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0220"},null,{"$f":"_xlfn.XLOOKUP($I5784,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.353156167907059},{"$f":"_xlfn.XLOOKUP($H5784,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K5784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5784*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x24W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5794,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E5794,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0370"},null,{"$f":"_xlfn.XLOOKUP($I5794,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},{"$f":"_xlfn.XLOOKUP($H5794,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K5794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Suspended",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5811,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E5811,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SUSPENDED"},null,{"$f":"_xlfn.XLOOKUP($I5811,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":37.56304981790457},{"$f":"_xlfn.XLOOKUP($H5811,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K5811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5811*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5821,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E5821,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I5821,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H5821,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K5821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L5821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5827,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E5827,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I5827,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H5827,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K5827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L5827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5827*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5844,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($E5844,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0131"},null,{"$f":"_xlfn.XLOOKUP($I5844,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5844,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":200.38496052266228},null,{"$f":"$K5844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5844*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5854,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($E5854,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0141"},null,{"$f":"_xlfn.XLOOKUP($I5854,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5854,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K5854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5854*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5862,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($E5862,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0149"},null,{"$f":"_xlfn.XLOOKUP($I5862,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5862,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K5862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5876,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($E5876,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0175"},null,{"$f":"_xlfn.XLOOKUP($I5876,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5876,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K5876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5876*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED218-GE Area Lighter Flood Light 240W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5886,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($E5886,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0218"},null,{"$f":"_xlfn.XLOOKUP($I5886,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5886,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.16838685669434},null,{"$f":"$K5886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5886*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Louvred",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5892,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.84"},{"$f":"_xlfn.XLOOKUP($E5892,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0005"},null,{"$f":"_xlfn.XLOOKUP($I5892,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5892,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.300493855615358},null,{"$f":"$K5892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5902,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E5902,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I5902,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H5902,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K5902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5919,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($E5919,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110-TA"},null,{"$f":"_xlfn.XLOOKUP($I5919,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},{"$f":"_xlfn.XLOOKUP($H5919,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":63.71886955536683},null,{"$f":"$K5919*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5919*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5919*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5919*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5919*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5919*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5919*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5919*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5919*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5919*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5919*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5919*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5919*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5919*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5925,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E5925,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0230"},null,{"$f":"_xlfn.XLOOKUP($I5925,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":90.511869088794498},{"$f":"_xlfn.XLOOKUP($H5925,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K5925*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5925*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5925*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5925*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5925*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5925*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5925*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5925*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5925*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5925*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5925*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5925*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5925*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5925*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"55W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5935,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E5935,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0030"},null,{"$f":"_xlfn.XLOOKUP($I5935,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":107.26621411796299},{"$f":"_xlfn.XLOOKUP($H5935,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K5935*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5935*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5935*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5935*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5935*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5935*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5935*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5935*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5935*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5935*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5935*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5935*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5935*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5935*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Decorative Category P Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5952,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.71"},{"$f":"_xlfn.XLOOKUP($E5952,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I5952,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H5952,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":210.45813190162536},null,{"$f":"$K5952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5962,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($E5962,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0109"},null,{"$f":"_xlfn.XLOOKUP($I5962,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5962,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.743570394259656},null,{"$f":"$K5962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5968,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E5968,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0115"},null,{"$f":"_xlfn.XLOOKUP($I5968,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H5968,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.002506015224029},null,{"$f":"$K5968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K5968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L5968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L5968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5985,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E5985,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I5985,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H5985,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K5985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L5985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E5995,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E5995,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I5995,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H5995,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K5995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K5995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L5995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L5995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6001,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E6001,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I6001,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H6001,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K6001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L6001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6018,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($E6018,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0183"},null,{"$f":"_xlfn.XLOOKUP($I6018,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H6018,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.97532953785495},null,{"$f":"$K6018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6028,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.80"},{"$f":"_xlfn.XLOOKUP($E6028,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0001"},null,{"$f":"_xlfn.XLOOKUP($I6028,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6028,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.732348394764998},null,{"$f":"$K6028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"25W LED GE Evolve ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6033,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.85"},{"$f":"_xlfn.XLOOKUP($E6033,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0006"},null,{"$f":"_xlfn.XLOOKUP($I6033,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6033,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":52.48466658639591},null,{"$f":"$K6033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"200W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6043,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0016"},{"$f":"_xlfn.XLOOKUP($E6043,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0016"},null,{"$f":"_xlfn.XLOOKUP($I6043,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H6043,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K6043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6060,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E6060,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0010"},null,{"$f":"_xlfn.XLOOKUP($I6060,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.290132282450529},{"$f":"_xlfn.XLOOKUP($H6060,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K6060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6066,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E6066,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0060"},null,{"$f":"_xlfn.XLOOKUP($I6066,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":77.397504146569247},{"$f":"_xlfn.XLOOKUP($H6066,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K6066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6076,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E6076,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0040"},null,{"$f":"_xlfn.XLOOKUP($I6076,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":225.2324058318282},{"$f":"_xlfn.XLOOKUP($H6076,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K6076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Night Patrol Per Asset Inspection",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6093,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E6093,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I6093,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H6093,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K6093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6099,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E6099,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I6099,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H6099,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K6099*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6099*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6099*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6099*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6099*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6099*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6099*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L6099*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6099*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6099*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6099*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6099*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6099*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6099*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6109,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E6109,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I6109,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H6109,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K6109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L6109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6109*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6126,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0133"},{"$f":"_xlfn.XLOOKUP($E6126,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0133"},null,{"$f":"_xlfn.XLOOKUP($I6126,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6126,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K6126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6136,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0143"},{"$f":"_xlfn.XLOOKUP($E6136,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0143"},null,{"$f":"_xlfn.XLOOKUP($I6136,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6136,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K6136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6142,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($E6142,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0149"},null,{"$f":"_xlfn.XLOOKUP($I6142,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H6142,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K6142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6159,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($E6159,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0187"},null,{"$f":"_xlfn.XLOOKUP($I6159,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H6159,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K6159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6159*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"23W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6169,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.81"},{"$f":"_xlfn.XLOOKUP($E6169,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0002"},null,{"$f":"_xlfn.XLOOKUP($I6169,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6169,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":71.617714446381086},null,{"$f":"$K6169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6169*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"29W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6175,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.87"},{"$f":"_xlfn.XLOOKUP($E6175,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0008"},null,{"$f":"_xlfn.XLOOKUP($I6175,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6175,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K6175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent <40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6185,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E6185,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0060"},null,{"$f":"_xlfn.XLOOKUP($I6185,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.773998993012341},{"$f":"_xlfn.XLOOKUP($H6185,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K6185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"125W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6202,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E6202,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0080"},null,{"$f":"_xlfn.XLOOKUP($I6202,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":73.06541688476679},{"$f":"_xlfn.XLOOKUP($H6202,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K6202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6202*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x24W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6214,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E6214,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0370"},null,{"$f":"_xlfn.XLOOKUP($I6214,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},{"$f":"_xlfn.XLOOKUP($H6214,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K6214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6214*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"135W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6217,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E6217,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0050"},null,{"$f":"_xlfn.XLOOKUP($I6217,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":339.48975013749475},{"$f":"_xlfn.XLOOKUP($H6217,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K6217*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6217*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6217*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6217*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6217*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6217*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6217*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6217*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6217*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6217*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6217*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6217*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6217*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6217*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6234,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($E6234,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0101"},null,{"$f":"_xlfn.XLOOKUP($I6234,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6234,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.849606873085662},null,{"$f":"$K6234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6240,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($E6240,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0107"},null,{"$f":"_xlfn.XLOOKUP($I6240,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6240,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.514221681052106},null,{"$f":"$K6240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6250,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E6250,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I6250,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H6250,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K6250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6267,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E6267,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I6267,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H6267,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K6267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L6267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6267*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6277,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E6277,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I6277,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H6277,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K6277*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6277*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6277*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6277*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6277*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6277*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6277*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L6277*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6277*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6277*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6277*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6277*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6277*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6277*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6283,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E6283,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I6283,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H6283,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K6283*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6283*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6283*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6283*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6283*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6283*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6283*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L6283*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6283*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6283*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6283*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6283*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6283*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6283*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6300,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0191"},{"$f":"_xlfn.XLOOKUP($E6300,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0191"},null,{"$f":"_xlfn.XLOOKUP($I6300,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H6300,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K6300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6300*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6310,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($E6310,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0003"},null,{"$f":"_xlfn.XLOOKUP($I6310,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6310,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":73.753462859471838},null,{"$f":"$K6310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6316,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.88"},{"$f":"_xlfn.XLOOKUP($E6316,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0009"},null,{"$f":"_xlfn.XLOOKUP($I6316,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H6316,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K6316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6316*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6337,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.61"},{"$f":"_xlfn.XLOOKUP($E6337,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020-TA"},null,{"$f":"_xlfn.XLOOKUP($I6337,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":66.715163449702942},{"$f":"_xlfn.XLOOKUP($H6337,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":30.141000214973904},null,{"$f":"$K6337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6337*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6343,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E6343,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0190"},null,{"$f":"_xlfn.XLOOKUP($I6343,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":89.169867463501589},{"$f":"_xlfn.XLOOKUP($H6343,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K6343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6343*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"1000W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6349,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E6349,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0100"},null,{"$f":"_xlfn.XLOOKUP($I6349,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},{"$f":"_xlfn.XLOOKUP($H6349,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K6349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6349*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"SHARED OR NO POLE",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6370,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E6370,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SHARED OR NO POLE"},null,{"$f":"_xlfn.XLOOKUP($I6370,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},{"$f":"_xlfn.XLOOKUP($H6370,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K6370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6370*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6376,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0103"},{"$f":"_xlfn.XLOOKUP($E6376,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0103"},null,{"$f":"_xlfn.XLOOKUP($I6376,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6376,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":74.124163381820807},null,{"$f":"$K6376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6376*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6385,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E6385,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I6385,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H6385,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K6385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L6385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6385*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6402,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($E6402,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0129"},null,{"$f":"_xlfn.XLOOKUP($I6402,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H6402,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":196.11040401392714},null,{"$f":"$K6402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6402*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6408,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($E6408,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0135"},null,{"$f":"_xlfn.XLOOKUP($I6408,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6408,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K6408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6418,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($E6418,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0145"},null,{"$f":"_xlfn.XLOOKUP($I6418,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6418,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K6418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6435,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($E6435,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0171"},null,{"$f":"_xlfn.XLOOKUP($I6435,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6435,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K6435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6435*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6441,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($E6441,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0195"},null,{"$f":"_xlfn.XLOOKUP($I6441,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H6441,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":227.91426004938813},null,{"$f":"$K6441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6441*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6451,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.83"},{"$f":"_xlfn.XLOOKUP($E6451,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0004"},null,{"$f":"_xlfn.XLOOKUP($I6451,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6451,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.97850244915513},null,{"$f":"$K6451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6468,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.30"},{"$f":"_xlfn.XLOOKUP($E6468,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010-TA"},null,{"$f":"_xlfn.XLOOKUP($I6468,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":72.639195900117642},{"$f":"_xlfn.XLOOKUP($H6468,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":27.759223310679388},null,{"$f":"$K6468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6468*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6474,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E6474,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0180"},null,{"$f":"_xlfn.XLOOKUP($I6474,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":142.18887681427393},{"$f":"_xlfn.XLOOKUP($H6474,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K6474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6474*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6484,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E6484,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0220"},null,{"$f":"_xlfn.XLOOKUP($I6484,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.353156167907059},{"$f":"_xlfn.XLOOKUP($H6484,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K6484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6484*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"14m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6501,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"14m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E6501,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I6501,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H6501,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":188.71015555443418},null,{"$f":"$K6501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6501*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Suspended",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6511,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E6511,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SUSPENDED"},null,{"$f":"_xlfn.XLOOKUP($I6511,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":37.56304981790457},{"$f":"_xlfn.XLOOKUP($H6511,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K6511*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6511*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6511*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6511*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6511*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6511*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6511*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6511*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6511*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6511*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6511*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6511*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6511*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6511*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6517,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E6517,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I6517,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H6517,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K6517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L6517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6517*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6534,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($E6534,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0121"},null,{"$f":"_xlfn.XLOOKUP($I6534,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H6534,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K6534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6534*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6544,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($E6544,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0131"},null,{"$f":"_xlfn.XLOOKUP($I6544,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H6544,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":200.38496052266228},null,{"$f":"$K6544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6544*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6550,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0137"},{"$f":"_xlfn.XLOOKUP($E6550,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0137"},null,{"$f":"_xlfn.XLOOKUP($I6550,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6550,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K6550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6550*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6559,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E6559,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I6559,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H6559,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K6559*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6559*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6559*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6559*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6559*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6559*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6559*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L6559*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6559*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6559*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6559*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6559*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6559*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6559*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6576,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($E6576,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0175"},null,{"$f":"_xlfn.XLOOKUP($I6576,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H6576,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K6576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6576*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 17W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6582,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E6582,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0199"},null,{"$f":"_xlfn.XLOOKUP($I6582,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6582,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":147.02155137310623},null,{"$f":"$K6582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Louvred",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6592,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.84"},{"$f":"_xlfn.XLOOKUP($E6592,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0005"},null,{"$f":"_xlfn.XLOOKUP($I6592,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6592,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.300493855615358},null,{"$f":"$K6592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6609,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.3"},{"$f":"_xlfn.XLOOKUP($E6609,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020"},null,{"$f":"_xlfn.XLOOKUP($I6609,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":96.320611327572863},{"$f":"_xlfn.XLOOKUP($H6609,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":28.622312787243384},null,{"$f":"$K6609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6609*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"3x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6615,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E6615,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0190"},null,{"$f":"_xlfn.XLOOKUP($I6615,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":163.22944398502142},{"$f":"_xlfn.XLOOKUP($H6615,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K6615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6615*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6625,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E6625,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0230"},null,{"$f":"_xlfn.XLOOKUP($I6625,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":90.511869088794498},{"$f":"_xlfn.XLOOKUP($H6625,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K6625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6625*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6642,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"15.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E6642,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I6642,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H6642,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":197.05356277890195},null,{"$f":"$K6642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Decorative Category P Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6652,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.71"},{"$f":"_xlfn.XLOOKUP($E6652,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I6652,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H6652,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":210.45813190162536},null,{"$f":"$K6652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6658,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E6658,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0105"},null,{"$f":"_xlfn.XLOOKUP($I6658,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6658,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.239665172316968},null,{"$f":"$K6658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6658*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6675,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E6675,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I6675,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H6675,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K6675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L6675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6675*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6685,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E6685,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I6685,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H6685,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K6685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L6685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6685*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6691,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E6691,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I6691,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H6691,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K6691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L6691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6691*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6701,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E6701,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I6701,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H6701,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K6701*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6701*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6701*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6701*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6701*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6701*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6701*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L6701*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6701*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6701*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6701*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6701*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6701*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6701*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6718,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($E6718,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0183"},null,{"$f":"_xlfn.XLOOKUP($I6718,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H6718,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.97532953785495},null,{"$f":"$K6718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6721,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($E6721,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0195"},null,{"$f":"_xlfn.XLOOKUP($I6721,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H6721,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":227.91426004938813},null,{"$f":"$K6721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6721*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"25W LED GE Evolve ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6733,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.85"},{"$f":"_xlfn.XLOOKUP($E6733,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0006"},null,{"$f":"_xlfn.XLOOKUP($I6733,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6733,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":52.48466658639591},null,{"$f":"$K6733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"120W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6750,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E6750,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090"},null,{"$f":"_xlfn.XLOOKUP($I6750,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":102.88437460689788},{"$f":"_xlfn.XLOOKUP($H6750,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K6750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6750*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6756,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.24"},{"$f":"_xlfn.XLOOKUP($E6756,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170-TA"},null,{"$f":"_xlfn.XLOOKUP($I6756,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":99.981551698063811},{"$f":"_xlfn.XLOOKUP($H6756,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.925679042613325},null,{"$f":"$K6756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6766,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E6766,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0060"},null,{"$f":"_xlfn.XLOOKUP($I6766,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":77.397504146569247},{"$f":"_xlfn.XLOOKUP($H6766,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K6766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"7.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6783,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7.5_Single"},{"$f":"_xlfn.XLOOKUP($E6783,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I6783,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H6783,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":203.83863499065285},null,{"$f":"$K6783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6783*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Night Patrol Per Asset Inspection",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6793,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E6793,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I6793,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H6793,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K6793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6799,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E6799,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I6799,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H6799,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K6799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L6799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6799*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6816,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0123"},{"$f":"_xlfn.XLOOKUP($E6816,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0123"},null,{"$f":"_xlfn.XLOOKUP($I6816,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H6816,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K6816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6816*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6826,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0133"},{"$f":"_xlfn.XLOOKUP($E6826,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0133"},null,{"$f":"_xlfn.XLOOKUP($I6826,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6826,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K6826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6832,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E6832,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0139"},null,{"$f":"_xlfn.XLOOKUP($I6832,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6832,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K6832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6832*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6849,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E6849,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I6849,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H6849,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K6849*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6849*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6849*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6849*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6849*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6849*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6849*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L6849*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6849*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6849*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6849*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6849*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6849*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6849*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6859,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($E6859,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0187"},null,{"$f":"_xlfn.XLOOKUP($I6859,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H6859,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K6859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6859*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED214-GE Area Lighter Flood Light 150W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6865,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($E6865,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0214"},null,{"$f":"_xlfn.XLOOKUP($I6865,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H6865,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":102.49761647262724},null,{"$f":"$K6865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6865*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"29W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6875,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.87"},{"$f":"_xlfn.XLOOKUP($E6875,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0008"},null,{"$f":"_xlfn.XLOOKUP($I6875,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6875,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K6875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6875*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x250W High Presure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6892,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E6892,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0120"},null,{"$f":"_xlfn.XLOOKUP($I6892,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":110.12598308187685},{"$f":"_xlfn.XLOOKUP($H6892,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K6892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6892*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"125W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6902,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E6902,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0080"},null,{"$f":"_xlfn.XLOOKUP($I6902,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":73.06541688476679},{"$f":"_xlfn.XLOOKUP($H6902,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K6902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6907,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.11"},{"$f":"_xlfn.XLOOKUP($E6907,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0070"},null,{"$f":"_xlfn.XLOOKUP($I6907,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":80.794190744053239},{"$f":"_xlfn.XLOOKUP($H6907,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K6907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6924,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($E6924,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I6924,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H6924,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":226.2831094818477},null,{"$f":"$K6924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6924*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6934,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($E6934,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0101"},null,{"$f":"_xlfn.XLOOKUP($I6934,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6934,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.849606873085662},null,{"$f":"$K6934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6940,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($E6940,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0107"},null,{"$f":"_xlfn.XLOOKUP($I6940,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6940,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.514221681052106},null,{"$f":"$K6940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6957,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E6957,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I6957,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H6957,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K6957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L6957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6957*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6967,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E6967,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I6967,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H6967,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K6967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L6967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6967*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6973,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E6973,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I6973,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H6973,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K6973*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6973*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6973*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6973*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6973*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6973*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K6973*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L6973*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6973*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6973*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6973*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6973*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6973*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L6973*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E6990,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($E6990,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0157"},null,{"$f":"_xlfn.XLOOKUP($I6990,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H6990,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":54.888659092512619},null,{"$f":"$K6990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K6990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L6990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L6990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7000,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0191"},{"$f":"_xlfn.XLOOKUP($E7000,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0191"},null,{"$f":"_xlfn.XLOOKUP($I7000,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7000,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K7000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED218-GE Area Lighter Flood Light 240W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7006,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($E7006,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0218"},null,{"$f":"_xlfn.XLOOKUP($I7006,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7006,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.16838685669434},null,{"$f":"$K7006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7016,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.88"},{"$f":"_xlfn.XLOOKUP($E7016,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0009"},null,{"$f":"_xlfn.XLOOKUP($I7016,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7016,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K7016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"360W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7033,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.21"},{"$f":"_xlfn.XLOOKUP($E7033,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170"},null,{"$f":"_xlfn.XLOOKUP($I7033,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.339548706808898},{"$f":"_xlfn.XLOOKUP($H7033,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.552872355288315},null,{"$f":"$K7033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7039,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($E7039,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110-TA"},null,{"$f":"_xlfn.XLOOKUP($I7039,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},{"$f":"_xlfn.XLOOKUP($H7039,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":63.71886955536683},null,{"$f":"$K7039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"1000W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7049,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E7049,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0100"},null,{"$f":"_xlfn.XLOOKUP($I7049,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},{"$f":"_xlfn.XLOOKUP($H7049,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K7049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7066,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.0_Single"},{"$f":"_xlfn.XLOOKUP($E7066,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I7066,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H7066,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":378.27162020005193},null,{"$f":"$K7066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Night Patrol Per Asset Inspection",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7073,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E7073,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I7073,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H7073,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K7073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7081,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E7081,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I7081,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H7081,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K7081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L7081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7098,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E7098,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0125"},null,{"$f":"_xlfn.XLOOKUP($I7098,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7098,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":135.19797376445115},null,{"$f":"$K7098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7108,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($E7108,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0135"},null,{"$f":"_xlfn.XLOOKUP($I7108,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H7108,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K7108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7114,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($E7114,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0141"},null,{"$f":"_xlfn.XLOOKUP($I7114,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H7114,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K7114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7131,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E7131,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I7131,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H7131,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K7131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L7131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7141,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($E7141,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0195"},null,{"$f":"_xlfn.XLOOKUP($I7141,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7141,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":227.91426004938813},null,{"$f":"$K7141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED222-Sirkel Catenary 100W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7147,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0222"},{"$f":"_xlfn.XLOOKUP($E7147,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0222"},null,{"$f":"_xlfn.XLOOKUP($I7147,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7147,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":311.55724877384574},null,{"$f":"$K7147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7147*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7168,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.30"},{"$f":"_xlfn.XLOOKUP($E7168,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010-TA"},null,{"$f":"_xlfn.XLOOKUP($I7168,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":72.639195900117642},{"$f":"_xlfn.XLOOKUP($H7168,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":27.759223310679388},null,{"$f":"$K7168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7174,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E7174,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0180"},null,{"$f":"_xlfn.XLOOKUP($I7174,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":142.18887681427393},{"$f":"_xlfn.XLOOKUP($H7174,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K7174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7180,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E7180,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0010"},null,{"$f":"_xlfn.XLOOKUP($I7180,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.290132282450529},{"$f":"_xlfn.XLOOKUP($H7180,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K7180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"14m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7201,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"14m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E7201,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I7201,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H7201,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":188.71015555443418},null,{"$f":"$K7201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7201*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7207,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.73"},{"$f":"_xlfn.XLOOKUP($E7207,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I7207,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H7207,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":504.31302794165572},null,{"$f":"$K7207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7207*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Night Patrol Per Asset Inspection",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7213,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E7213,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I7213,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H7213,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K7213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7213*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7234,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($E7234,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0121"},null,{"$f":"_xlfn.XLOOKUP($I7234,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7234,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K7234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7234*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7240,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($E7240,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0127"},null,{"$f":"_xlfn.XLOOKUP($I7240,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7240,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K7240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7240*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7250,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0137"},{"$f":"_xlfn.XLOOKUP($E7250,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0137"},null,{"$f":"_xlfn.XLOOKUP($I7250,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H7250,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K7250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7250*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7266,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($E7266,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0153"},null,{"$f":"_xlfn.XLOOKUP($I7266,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7266,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K7266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7266*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7272,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($E7272,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0159"},null,{"$f":"_xlfn.XLOOKUP($I7272,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H7272,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K7272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 17W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7282,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E7282,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0199"},null,{"$f":"_xlfn.XLOOKUP($I7282,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H7282,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":147.02155137310623},null,{"$f":"$K7282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7299,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E7299,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I7299,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7299,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K7299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7299*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7309,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.3"},{"$f":"_xlfn.XLOOKUP($E7309,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020"},null,{"$f":"_xlfn.XLOOKUP($I7309,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":96.320611327572863},{"$f":"_xlfn.XLOOKUP($H7309,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":28.622312787243384},null,{"$f":"$K7309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7309*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"3x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7315,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E7315,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0190"},null,{"$f":"_xlfn.XLOOKUP($I7315,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":163.22944398502142},{"$f":"_xlfn.XLOOKUP($H7315,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K7315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7315*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"32W Compact Flourescent",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7332,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"Compact_Fluro_32W"},{"$f":"_xlfn.XLOOKUP($E7332,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0355"},null,{"$f":"_xlfn.XLOOKUP($I7332,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":51.511221020280118},{"$f":"_xlfn.XLOOKUP($H7332,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":87.872018673105089},null,{"$f":"$K7332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7332*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7342,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"15.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E7342,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I7342,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H7342,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":197.05356277890195},null,{"$f":"$K7342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7342*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7348,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.74"},{"$f":"_xlfn.XLOOKUP($E7348,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I7348,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H7348,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":555.07271183184741},null,{"$f":"$K7348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7348*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7365,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E7365,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I7365,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H7365,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K7365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L7365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7365*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7375,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E7375,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I7375,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H7375,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K7375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L7375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7375*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E7241","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga Connected"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7381,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E7381,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I7381,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H7381,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K7381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L7381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7381*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7391,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E7391,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I7391,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H7391,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K7391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L7391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7391*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7408,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($E7408,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0155"},null,{"$f":"_xlfn.XLOOKUP($I7408,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7408,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K7408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7408*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7414,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0167"},{"$f":"_xlfn.XLOOKUP($E7414,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0167"},null,{"$f":"_xlfn.XLOOKUP($I7414,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H7414,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K7414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7414*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7421,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($E7421,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0195"},null,{"$f":"_xlfn.XLOOKUP($I7421,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7421,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":227.91426004938813},null,{"$f":"$K7421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7421*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Forward Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7440,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.92"},{"$f":"_xlfn.XLOOKUP($E7440,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0013"},null,{"$f":"_xlfn.XLOOKUP($I7440,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7440,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":235.21457073200233},null,{"$f":"$K7440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7440*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent >40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7446,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E7446,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0130"},null,{"$f":"_xlfn.XLOOKUP($I7446,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":59.239465114988157},{"$f":"_xlfn.XLOOKUP($H7446,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K7446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7456,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.24"},{"$f":"_xlfn.XLOOKUP($E7456,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170-TA"},null,{"$f":"_xlfn.XLOOKUP($I7456,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":99.981551698063811},{"$f":"_xlfn.XLOOKUP($H7456,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.925679042613325},null,{"$f":"$K7456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x14W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7473,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E7473,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0360"},null,{"$f":"_xlfn.XLOOKUP($I7473,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},{"$f":"_xlfn.XLOOKUP($H7473,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K7473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7473*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"7.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7483,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7.5_Single"},{"$f":"_xlfn.XLOOKUP($E7483,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I7483,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H7483,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":203.83863499065285},null,{"$f":"$K7483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7483*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"18m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7489,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.75"},{"$f":"_xlfn.XLOOKUP($E7489,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I7489,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H7489,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":744.21296251791864},null,{"$f":"$K7489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7489*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7506,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0113"},{"$f":"_xlfn.XLOOKUP($E7506,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0113"},null,{"$f":"_xlfn.XLOOKUP($I7506,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H7506,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.727949506488862},null,{"$f":"$K7506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7506*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7516,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0123"},{"$f":"_xlfn.XLOOKUP($E7516,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0123"},null,{"$f":"_xlfn.XLOOKUP($I7516,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7516,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K7516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7516*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7522,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($E7522,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0129"},null,{"$f":"_xlfn.XLOOKUP($I7522,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7522,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":196.11040401392714},null,{"$f":"$K7522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7522*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7532,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E7532,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0139"},null,{"$f":"_xlfn.XLOOKUP($I7532,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H7532,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K7532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7549,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E7549,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I7549,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H7549,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K7549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L7549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7549*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7555,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($E7555,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0171"},null,{"$f":"_xlfn.XLOOKUP($I7555,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H7555,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K7555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7555*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED214-GE Area Lighter Flood Light 150W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7565,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($E7565,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0214"},null,{"$f":"_xlfn.XLOOKUP($I7565,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7565,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":102.49761647262724},null,{"$f":"$K7565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7565*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7582,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E7582,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I7582,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7582,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K7582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7582*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7588,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.30"},{"$f":"_xlfn.XLOOKUP($E7588,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010-TA"},null,{"$f":"_xlfn.XLOOKUP($I7588,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":72.639195900117642},{"$f":"_xlfn.XLOOKUP($H7588,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":27.759223310679388},null,{"$f":"$K7588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7588*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"125W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7602,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E7602,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0080"},null,{"$f":"_xlfn.XLOOKUP($I7602,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":73.06541688476679},{"$f":"_xlfn.XLOOKUP($H7602,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K7602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x24W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7614,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E7614,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0370"},null,{"$f":"_xlfn.XLOOKUP($I7614,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},{"$f":"_xlfn.XLOOKUP($H7614,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K7614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7614*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7624,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($E7624,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I7624,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H7624,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":226.2831094818477},null,{"$f":"$K7624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"SHARED OR NO POLE",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7630,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E7630,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SHARED OR NO POLE"},null,{"$f":"_xlfn.XLOOKUP($I7630,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},{"$f":"_xlfn.XLOOKUP($H7630,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K7630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7647,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E7647,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I7647,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H7647,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K7647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L7647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7647*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7657,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E7657,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I7657,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H7657,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K7657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L7657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7657*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7663,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E7663,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I7663,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H7663,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K7663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L7663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7663*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7680,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0147"},{"$f":"_xlfn.XLOOKUP($E7680,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0147"},null,{"$f":"_xlfn.XLOOKUP($I7680,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H7680,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K7680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7680*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7690,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($E7690,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0157"},null,{"$f":"_xlfn.XLOOKUP($I7690,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H7690,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":54.888659092512619},null,{"$f":"$K7690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7690*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7696,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($E7696,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0175"},null,{"$f":"_xlfn.XLOOKUP($I7696,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7696,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K7696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7696*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED218-GE Area Lighter Flood Light 240W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7706,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($E7706,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0218"},null,{"$f":"_xlfn.XLOOKUP($I7706,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7706,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.16838685669434},null,{"$f":"$K7706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"200W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7723,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0016"},{"$f":"_xlfn.XLOOKUP($E7723,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0016"},null,{"$f":"_xlfn.XLOOKUP($I7723,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7723,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K7723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7723*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7729,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.3"},{"$f":"_xlfn.XLOOKUP($E7729,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020"},null,{"$f":"_xlfn.XLOOKUP($I7729,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":96.320611327572863},{"$f":"_xlfn.XLOOKUP($H7729,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":28.622312787243384},null,{"$f":"$K7729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7729*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7739,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($E7739,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110-TA"},null,{"$f":"_xlfn.XLOOKUP($I7739,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},{"$f":"_xlfn.XLOOKUP($H7739,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":63.71886955536683},null,{"$f":"$K7739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7739*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7756,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E7756,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0040"},null,{"$f":"_xlfn.XLOOKUP($I7756,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":225.2324058318282},{"$f":"_xlfn.XLOOKUP($H7756,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K7756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7756*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7766,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.0_Single"},{"$f":"_xlfn.XLOOKUP($E7766,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I7766,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H7766,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":378.27162020005193},null,{"$f":"$K7766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Night Patrol Per Asset Inspection",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7773,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E7773,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I7773,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H7773,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K7773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7773*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7788,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E7788,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0115"},null,{"$f":"_xlfn.XLOOKUP($I7788,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H7788,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.002506015224029},null,{"$f":"$K7788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7788*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7798,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E7798,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0125"},null,{"$f":"_xlfn.XLOOKUP($I7798,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7798,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":135.19797376445115},null,{"$f":"$K7798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7804,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($E7804,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0131"},null,{"$f":"_xlfn.XLOOKUP($I7804,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7804,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":200.38496052266228},null,{"$f":"$K7804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7821,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E7821,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I7821,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H7821,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K7821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L7821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7821*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7831,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E7831,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I7831,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H7831,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K7831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L7831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7831*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7837,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0179"},{"$f":"_xlfn.XLOOKUP($E7837,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0179"},null,{"$f":"_xlfn.XLOOKUP($I7837,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7837,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K7837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7837*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED222-Sirkel Catenary 100W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7847,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0222"},{"$f":"_xlfn.XLOOKUP($E7847,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0222"},null,{"$f":"_xlfn.XLOOKUP($I7847,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7847,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":311.55724877384574},null,{"$f":"$K7847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"300W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7864,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0017"},{"$f":"_xlfn.XLOOKUP($E7864,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0017"},null,{"$f":"_xlfn.XLOOKUP($I7864,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7864,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":266.32847895913665},null,{"$f":"$K7864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7864*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"120W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7870,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E7870,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090"},null,{"$f":"_xlfn.XLOOKUP($I7870,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":102.88437460689788},{"$f":"_xlfn.XLOOKUP($H7870,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K7870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7870*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7880,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E7880,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0010"},null,{"$f":"_xlfn.XLOOKUP($I7880,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.290132282450529},{"$f":"_xlfn.XLOOKUP($H7880,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K7880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"135W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7897,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E7897,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0050"},null,{"$f":"_xlfn.XLOOKUP($I7897,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":339.48975013749475},{"$f":"_xlfn.XLOOKUP($H7897,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K7897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7897*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7907,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.73"},{"$f":"_xlfn.XLOOKUP($E7907,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I7907,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H7907,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":504.31302794165572},null,{"$f":"$K7907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7907*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Night Patrol Per Asset Inspection",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7913,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E7913,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I7913,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H7913,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K7913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7913*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7930,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E7930,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I7930,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7930,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K7930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7930*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7938,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E7938,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0125"},null,{"$f":"_xlfn.XLOOKUP($I7938,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7938,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":135.19797376445115},null,{"$f":"$K7938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7945,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E7945,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I7945,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H7945,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K7945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K7945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L7945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L7945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7962,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($E7962,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0149"},null,{"$f":"_xlfn.XLOOKUP($I7962,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7962,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K7962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7972,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($E7972,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0159"},null,{"$f":"_xlfn.XLOOKUP($I7972,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H7972,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K7972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7978,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($E7978,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0183"},null,{"$f":"_xlfn.XLOOKUP($I7978,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7978,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.97532953785495},null,{"$f":"$K7978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E7999,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E7999,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I7999,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H7999,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K7999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K7999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L7999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L7999*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent <40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8005,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E8005,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0060"},null,{"$f":"_xlfn.XLOOKUP($I8005,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.773998993012341},{"$f":"_xlfn.XLOOKUP($H8005,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K8005*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8005*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8005*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8005*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8005*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8005*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8005*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8005*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8005*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8005*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8005*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8005*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8005*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8005*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"220W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8011,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E8011,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110"},null,{"$f":"_xlfn.XLOOKUP($I8011,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.481765690617152},{"$f":"_xlfn.XLOOKUP($H8011,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K8011*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8011*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8011*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8011*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8011*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8011*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8011*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8011*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8011*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8011*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8011*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8011*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8011*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8011*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"32W Compact Flourescent",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8032,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"Compact_Fluro_32W"},{"$f":"_xlfn.XLOOKUP($E8032,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0355"},null,{"$f":"_xlfn.XLOOKUP($I8032,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":51.511221020280118},{"$f":"_xlfn.XLOOKUP($H8032,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":87.872018673105089},null,{"$f":"$K8032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8038,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E8038,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I8038,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H8038,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":105.47074700859291},null,{"$f":"$K8038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8044,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($E8044,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I8044,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H8044,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":226.2831094818477},null,{"$f":"$K8044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8065,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E8065,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I8065,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H8065,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K8065*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8065*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8065*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8065*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8065*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8065*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8065*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L8065*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8065*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8065*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8065*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8065*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8065*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8065*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8071,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E8071,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I8071,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H8071,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K8071*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8071*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8071*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8071*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8071*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8071*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8071*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L8071*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8071*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8071*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8071*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8071*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8071*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8071*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8081,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E8081,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I8081,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H8081,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K8081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L8081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8081*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8098,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($E8098,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0145"},null,{"$f":"_xlfn.XLOOKUP($I8098,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8098,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K8098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8104,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($E8104,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0151"},null,{"$f":"_xlfn.XLOOKUP($I8104,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8104,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K8104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8119,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($E8119,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0187"},null,{"$f":"_xlfn.XLOOKUP($I8119,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8119,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K8119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8130,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($E8130,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0003"},null,{"$f":"_xlfn.XLOOKUP($I8130,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8130,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":73.753462859471838},null,{"$f":"$K8130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Forward Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8140,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.92"},{"$f":"_xlfn.XLOOKUP($E8140,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0013"},null,{"$f":"_xlfn.XLOOKUP($I8140,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8140,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":235.21457073200233},null,{"$f":"$K8140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent >40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8146,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E8146,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0130"},null,{"$f":"_xlfn.XLOOKUP($I8146,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":59.239465114988157},{"$f":"_xlfn.XLOOKUP($H8146,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K8146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8163,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E8163,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0190"},null,{"$f":"_xlfn.XLOOKUP($I8163,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":89.169867463501589},{"$f":"_xlfn.XLOOKUP($H8163,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K8163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8163*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x14W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8173,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E8173,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0360"},null,{"$f":"_xlfn.XLOOKUP($I8173,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},{"$f":"_xlfn.XLOOKUP($H8173,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K8173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"11m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8179,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"11m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E8179,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I8179,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H8179,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":152.00002702670633},null,{"$f":"$K8179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8196,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0103"},{"$f":"_xlfn.XLOOKUP($E8196,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0103"},null,{"$f":"_xlfn.XLOOKUP($I8196,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8196,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":74.124163381820807},null,{"$f":"$K8196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8196*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8206,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0113"},{"$f":"_xlfn.XLOOKUP($E8206,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0113"},null,{"$f":"_xlfn.XLOOKUP($I8206,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8206,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.727949506488862},null,{"$f":"$K8206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8206*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8212,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0119"},{"$f":"_xlfn.XLOOKUP($E8212,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0119"},null,{"$f":"_xlfn.XLOOKUP($I8212,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8212,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K8212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8212*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8222,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($E8222,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0129"},null,{"$f":"_xlfn.XLOOKUP($I8222,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8222,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":196.11040401392714},null,{"$f":"$K8222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8239,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E8239,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I8239,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H8239,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K8239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L8239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8239*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8245,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E8245,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I8245,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H8245,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K8245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L8245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8245*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8255,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($E8255,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0171"},null,{"$f":"_xlfn.XLOOKUP($I8255,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8255,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K8255*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8255*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8255*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8255*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8255*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8255*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8255*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8255*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8255*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8255*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8255*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8255*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8255*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8255*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Louvred",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8272,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.84"},{"$f":"_xlfn.XLOOKUP($E8272,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0005"},null,{"$f":"_xlfn.XLOOKUP($I8272,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8272,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.300493855615358},null,{"$f":"$K8272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8272*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8282,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E8282,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I8282,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8282,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K8282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"120W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8290,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E8290,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090"},null,{"$f":"_xlfn.XLOOKUP($I8290,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":102.88437460689788},{"$f":"_xlfn.XLOOKUP($H8290,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K8290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8290*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8304,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E8304,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0220"},null,{"$f":"_xlfn.XLOOKUP($I8304,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.353156167907059},{"$f":"_xlfn.XLOOKUP($H8304,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K8304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8304*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x24W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8314,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E8314,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0370"},null,{"$f":"_xlfn.XLOOKUP($I8314,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},{"$f":"_xlfn.XLOOKUP($H8314,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K8314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8314*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8320,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E8320,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I8320,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H8320,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":176.59084939568589},null,{"$f":"$K8320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8337,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E8337,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I8337,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H8337,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K8337*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8337*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8337*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8337*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8337*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8337*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8337*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L8337*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8337*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8337*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8337*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8337*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8337*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8337*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8347,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E8347,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I8347,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H8347,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K8347*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8347*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8347*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8347*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8347*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8347*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8347*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L8347*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8347*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8347*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8347*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8347*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8347*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8347*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8353,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E8353,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I8353,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H8353,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K8353*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8353*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8353*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8353*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8353*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8353*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8353*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L8353*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8353*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8353*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8353*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8353*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8353*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8353*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8363,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E8363,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I8363,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H8363,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K8363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L8363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8363*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8380,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0147"},{"$f":"_xlfn.XLOOKUP($E8380,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0147"},null,{"$f":"_xlfn.XLOOKUP($I8380,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8380,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K8380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8380*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8386,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($E8386,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0153"},null,{"$f":"_xlfn.XLOOKUP($I8386,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8386,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K8386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8386*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8396,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($E8396,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0175"},null,{"$f":"_xlfn.XLOOKUP($I8396,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8396,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K8396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"25W LED GE Evolve ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8413,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.85"},{"$f":"_xlfn.XLOOKUP($E8413,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0006"},null,{"$f":"_xlfn.XLOOKUP($I8413,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8413,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":52.48466658639591},null,{"$f":"$K8413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8413*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8419,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E8419,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I8419,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8419,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K8419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8419*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8429,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.3"},{"$f":"_xlfn.XLOOKUP($E8429,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020"},null,{"$f":"_xlfn.XLOOKUP($I8429,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":96.320611327572863},{"$f":"_xlfn.XLOOKUP($H8429,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":28.622312787243384},null,{"$f":"$K8429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8429*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8446,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E8446,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0060"},null,{"$f":"_xlfn.XLOOKUP($I8446,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":77.397504146569247},{"$f":"_xlfn.XLOOKUP($H8446,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K8446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8446*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8456,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E8456,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0040"},null,{"$f":"_xlfn.XLOOKUP($I8456,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":225.2324058318282},{"$f":"_xlfn.XLOOKUP($H8456,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K8456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8456*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"14m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8461,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"14m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E8461,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I8461,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H8461,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":188.71015555443418},null,{"$f":"$K8461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8461*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8478,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E8478,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0105"},null,{"$f":"_xlfn.XLOOKUP($I8478,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8478,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.239665172316968},null,{"$f":"$K8478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8478*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8488,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E8488,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0115"},null,{"$f":"_xlfn.XLOOKUP($I8488,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8488,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.002506015224029},null,{"$f":"$K8488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8494,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($E8494,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0121"},null,{"$f":"_xlfn.XLOOKUP($I8494,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8494,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K8494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8504,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($E8504,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0131"},null,{"$f":"_xlfn.XLOOKUP($I8504,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8504,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":200.38496052266228},null,{"$f":"$K8504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8521,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E8521,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I8521,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H8521,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K8521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L8521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8521*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8527,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E8527,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I8527,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H8527,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K8527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L8527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8527*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8537,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0179"},{"$f":"_xlfn.XLOOKUP($E8537,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0179"},null,{"$f":"_xlfn.XLOOKUP($I8537,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8537,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K8537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"35W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8554,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.86"},{"$f":"_xlfn.XLOOKUP($E8554,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0007"},null,{"$f":"_xlfn.XLOOKUP($I8554,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8554,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K8554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8554*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Forward Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8560,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.92"},{"$f":"_xlfn.XLOOKUP($E8560,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0013"},null,{"$f":"_xlfn.XLOOKUP($I8560,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8560,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":235.21457073200233},null,{"$f":"$K8560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8560*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"120W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8570,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E8570,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090"},null,{"$f":"_xlfn.XLOOKUP($I8570,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":102.88437460689788},{"$f":"_xlfn.XLOOKUP($H8570,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K8570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8587,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.11"},{"$f":"_xlfn.XLOOKUP($E8587,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0070"},null,{"$f":"_xlfn.XLOOKUP($I8587,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":80.794190744053239},{"$f":"_xlfn.XLOOKUP($H8587,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K8587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8587*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E8457","v":"135W Low Pressure Sodium"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8597,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E8597,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0050"},null,{"$f":"_xlfn.XLOOKUP($I8597,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":339.48975013749475},{"$f":"_xlfn.XLOOKUP($H8597,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K8597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8597*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"7.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8603,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7.5_Single"},{"$f":"_xlfn.XLOOKUP($E8603,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I8603,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H8603,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":203.83863499065285},null,{"$f":"$K8603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8603*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8620,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($E8620,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0107"},null,{"$f":"_xlfn.XLOOKUP($I8620,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8620,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.514221681052106},null,{"$f":"$K8620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8620*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8630,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E8630,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I8630,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8630,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K8630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8630*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8642,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($E8642,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0129"},null,{"$f":"_xlfn.XLOOKUP($I8642,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8642,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":196.11040401392714},null,{"$f":"$K8642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8642*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8652,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E8652,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0139"},null,{"$f":"_xlfn.XLOOKUP($I8652,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8652,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K8652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8652*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8662,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($E8662,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0149"},null,{"$f":"_xlfn.XLOOKUP($I8662,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8662,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K8662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8668,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($E8668,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0155"},null,{"$f":"_xlfn.XLOOKUP($I8668,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8668,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K8668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8678,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($E8678,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0183"},null,{"$f":"_xlfn.XLOOKUP($I8678,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8678,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.97532953785495},null,{"$f":"$K8678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"29W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8695,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.87"},{"$f":"_xlfn.XLOOKUP($E8695,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0008"},null,{"$f":"_xlfn.XLOOKUP($I8695,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8695,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K8695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8695*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"298W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8701,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.93"},{"$f":"_xlfn.XLOOKUP($E8701,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0014"},null,{"$f":"_xlfn.XLOOKUP($I8701,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8701,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":267.60125809294755},null,{"$f":"$K8701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8701*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"220W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8711,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E8711,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110"},null,{"$f":"_xlfn.XLOOKUP($I8711,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.481765690617152},{"$f":"_xlfn.XLOOKUP($H8711,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K8711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8711*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Incandescent 60",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8728,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E8728,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"INC0030"},null,{"$f":"_xlfn.XLOOKUP($I8728,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":70.960441910354163},{"$f":"_xlfn.XLOOKUP($H8728,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K8728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8728*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8738,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E8738,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I8738,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H8738,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":105.47074700859291},null,{"$f":"$K8738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8744,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($E8744,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I8744,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H8744,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":226.2831094818477},null,{"$f":"$K8744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8744*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8761,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E8761,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I8761,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H8761,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K8761*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8761*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8761*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8761*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8761*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8761*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8761*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L8761*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8761*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8761*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8761*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8761*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8761*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8761*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8771,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E8771,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I8771,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H8771,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K8771*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8771*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8771*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8771*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8771*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8771*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8771*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L8771*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8771*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8771*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8771*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8771*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8771*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8771*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8777,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E8777,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I8777,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H8777,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K8777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L8777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8777*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8794,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($E8794,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0141"},null,{"$f":"_xlfn.XLOOKUP($I8794,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8794,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K8794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8794*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8804,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($E8804,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0151"},null,{"$f":"_xlfn.XLOOKUP($I8804,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8804,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K8804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8804*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8813,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0163"},{"$f":"_xlfn.XLOOKUP($E8813,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0163"},null,{"$f":"_xlfn.XLOOKUP($I8813,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8813,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K8813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8830,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($E8830,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0003"},null,{"$f":"_xlfn.XLOOKUP($I8830,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8830,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":73.753462859471838},null,{"$f":"$K8830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8830*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8836,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.88"},{"$f":"_xlfn.XLOOKUP($E8836,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0009"},null,{"$f":"_xlfn.XLOOKUP($I8836,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8836,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K8836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8842,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E8842,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I8842,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8842,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K8842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8863,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E8863,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0190"},null,{"$f":"_xlfn.XLOOKUP($I8863,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":89.169867463501589},{"$f":"_xlfn.XLOOKUP($H8863,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K8863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8863*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"1000W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8869,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E8869,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0100"},null,{"$f":"_xlfn.XLOOKUP($I8869,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},{"$f":"_xlfn.XLOOKUP($H8869,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K8869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8869*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"11m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8879,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"11m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E8879,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I8879,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H8879,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":152.00002702670633},null,{"$f":"$K8879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8879*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8896,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0103"},{"$f":"_xlfn.XLOOKUP($E8896,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0103"},null,{"$f":"_xlfn.XLOOKUP($I8896,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8896,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":74.124163381820807},null,{"$f":"$K8896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8896*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8902,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($E8902,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0109"},null,{"$f":"_xlfn.XLOOKUP($I8902,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8902,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.743570394259656},null,{"$f":"$K8902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8902*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8912,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0119"},{"$f":"_xlfn.XLOOKUP($E8912,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0119"},null,{"$f":"_xlfn.XLOOKUP($I8912,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8912,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K8912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8929,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E8929,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I8929,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H8929,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K8929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L8929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8929*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8935,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E8935,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I8935,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H8935,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K8935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L8935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8935*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8945,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E8945,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I8945,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H8945,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K8945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K8945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L8945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L8945*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 17W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8962,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E8962,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0199"},null,{"$f":"_xlfn.XLOOKUP($I8962,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8962,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":147.02155137310623},null,{"$f":"$K8962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Louvred",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8972,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.84"},{"$f":"_xlfn.XLOOKUP($E8972,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0005"},null,{"$f":"_xlfn.XLOOKUP($I8972,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H8972,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.300493855615358},null,{"$f":"$K8972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"105W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8978,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.90"},{"$f":"_xlfn.XLOOKUP($E8978,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0011"},null,{"$f":"_xlfn.XLOOKUP($I8978,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H8978,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":212.13999092168393},null,{"$f":"$K8978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E8994,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E8994,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0180"},null,{"$f":"_xlfn.XLOOKUP($I8994,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":142.18887681427393},{"$f":"_xlfn.XLOOKUP($H8994,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K8994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K8994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L8994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L8994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9004,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E9004,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0220"},null,{"$f":"_xlfn.XLOOKUP($I9004,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.353156167907059},{"$f":"_xlfn.XLOOKUP($H9004,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K9004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"600W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9010,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E9010,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0210"},null,{"$f":"_xlfn.XLOOKUP($I9010,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":150.47533857395857},{"$f":"_xlfn.XLOOKUP($H9010,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K9010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9027,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.73"},{"$f":"_xlfn.XLOOKUP($E9027,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I9027,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H9027,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":504.31302794165572},null,{"$f":"$K9027*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9027*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9027*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9027*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9027*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9027*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9027*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9027*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9027*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9027*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9027*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9027*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9027*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9027*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9037,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E9037,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I9037,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H9037,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K9037*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9037*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9037*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9037*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9037*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9037*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9037*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L9037*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9037*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9037*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9037*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9037*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9037*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9037*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9043,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E9043,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I9043,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H9043,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K9043*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9043*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9043*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9043*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9043*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9043*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9043*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L9043*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9043*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9043*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9043*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9043*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9043*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9043*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9053,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E9053,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I9053,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H9053,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K9053*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9053*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9053*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9053*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9053*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9053*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9053*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L9053*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9053*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9053*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9053*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9053*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9053*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9053*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9070,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0137"},{"$f":"_xlfn.XLOOKUP($E9070,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0137"},null,{"$f":"_xlfn.XLOOKUP($I9070,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9070,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K9070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9076,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0143"},{"$f":"_xlfn.XLOOKUP($E9076,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0143"},null,{"$f":"_xlfn.XLOOKUP($I9076,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9076,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K9076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9086,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($E9086,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0153"},null,{"$f":"_xlfn.XLOOKUP($I9086,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H9086,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K9086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 34W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9103,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0203"},{"$f":"_xlfn.XLOOKUP($E9103,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0203"},null,{"$f":"_xlfn.XLOOKUP($I9103,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9103,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":146.29305912265505},null,{"$f":"$K9103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"25W LED GE Evolve ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9113,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.85"},{"$f":"_xlfn.XLOOKUP($E9113,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0006"},null,{"$f":"_xlfn.XLOOKUP($I9113,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9113,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":52.48466658639591},null,{"$f":"$K9113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9119,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E9119,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I9119,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H9119,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K9119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9119*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9136,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.24"},{"$f":"_xlfn.XLOOKUP($E9136,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170-TA"},null,{"$f":"_xlfn.XLOOKUP($I9136,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":99.981551698063811},{"$f":"_xlfn.XLOOKUP($H9136,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.925679042613325},null,{"$f":"$K9136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9146,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E9146,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0060"},null,{"$f":"_xlfn.XLOOKUP($I9146,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":77.397504146569247},{"$f":"_xlfn.XLOOKUP($H9146,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K9146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"32W Compact Flourescent",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9152,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"Compact_Fluro_32W"},{"$f":"_xlfn.XLOOKUP($E9152,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0355"},null,{"$f":"_xlfn.XLOOKUP($I9152,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":51.511221020280118},{"$f":"_xlfn.XLOOKUP($H9152,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":87.872018673105089},null,{"$f":"$K9152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"10.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9165,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"10.5_Single"},{"$f":"_xlfn.XLOOKUP($E9165,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I9165,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H9165,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":361.72386919462673},null,{"$f":"$K9165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9165*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9178,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E9178,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0105"},null,{"$f":"_xlfn.XLOOKUP($I9178,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9178,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.239665172316968},null,{"$f":"$K9178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9184,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($E9184,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0111"},null,{"$f":"_xlfn.XLOOKUP($I9184,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9184,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":65.575050364350503},null,{"$f":"$K9184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9194,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($E9194,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0121"},null,{"$f":"_xlfn.XLOOKUP($I9194,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H9194,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K9194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9194*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9211,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E9211,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I9211,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H9211,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K9211*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9211*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9211*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9211*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9211*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9211*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9211*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L9211*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9211*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9211*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9211*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9211*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9211*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9211*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9217,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E9217,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I9217,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H9217,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K9217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L9217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9217*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9227,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E9227,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I9227,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H9227,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K9227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L9227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9227*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED210-Emilio Catenary 71W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9244,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0210"},{"$f":"_xlfn.XLOOKUP($E9244,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0210"},null,{"$f":"_xlfn.XLOOKUP($I9244,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H9244,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":205.74400375925427},null,{"$f":"$K9244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9244*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"35W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9254,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.86"},{"$f":"_xlfn.XLOOKUP($E9254,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0007"},null,{"$f":"_xlfn.XLOOKUP($I9254,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9254,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K9254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Forward Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9260,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.92"},{"$f":"_xlfn.XLOOKUP($E9260,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0013"},null,{"$f":"_xlfn.XLOOKUP($I9260,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H9260,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":235.21457073200233},null,{"$f":"$K9260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9260*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9277,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.61"},{"$f":"_xlfn.XLOOKUP($E9277,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020-TA"},null,{"$f":"_xlfn.XLOOKUP($I9277,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":66.715163449702942},{"$f":"_xlfn.XLOOKUP($H9277,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":30.141000214973904},null,{"$f":"$K9277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9277*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9287,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.11"},{"$f":"_xlfn.XLOOKUP($E9287,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0070"},null,{"$f":"_xlfn.XLOOKUP($I9287,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":80.794190744053239},{"$f":"_xlfn.XLOOKUP($H9287,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K9287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9287*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x14W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9293,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E9293,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0360"},null,{"$f":"_xlfn.XLOOKUP($I9293,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},{"$f":"_xlfn.XLOOKUP($H9293,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K9293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9293*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"SHARED OR NO POLE",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9310,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E9310,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SHARED OR NO POLE"},null,{"$f":"_xlfn.XLOOKUP($I9310,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},{"$f":"_xlfn.XLOOKUP($H9310,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K9310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9310*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9320,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($E9320,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0107"},null,{"$f":"_xlfn.XLOOKUP($I9320,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9320,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.514221681052106},null,{"$f":"$K9320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9320*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9330,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E9330,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I9330,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H9330,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K9330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9335,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E9335,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I9335,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H9335,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K9335*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9335*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9335*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9335*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9335*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9335*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9335*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L9335*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9335*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9335*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9335*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9335*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9335*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9335*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9352,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E9352,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0139"},null,{"$f":"_xlfn.XLOOKUP($I9352,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9352,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K9352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9352*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9358,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($E9358,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0145"},null,{"$f":"_xlfn.XLOOKUP($I9358,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9358,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K9358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9368,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($E9368,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0155"},null,{"$f":"_xlfn.XLOOKUP($I9368,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H9368,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K9368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9368*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED214-GE Area Lighter Flood Light 150W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9385,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($E9385,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0214"},null,{"$f":"_xlfn.XLOOKUP($I9385,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H9385,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":102.49761647262724},null,{"$f":"$K9385*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9385*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9385*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9385*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9385*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9385*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9385*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9385*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9385*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9385*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9385*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9385*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9385*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9385*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9391,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.83"},{"$f":"_xlfn.XLOOKUP($E9391,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0004"},null,{"$f":"_xlfn.XLOOKUP($I9391,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9391,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.97850244915513},null,{"$f":"$K9391*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9391*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9391*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9391*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9391*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9391*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9391*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9391*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9391*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9391*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9391*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9391*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9391*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9391*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"298W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9401,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.93"},{"$f":"_xlfn.XLOOKUP($E9401,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0014"},null,{"$f":"_xlfn.XLOOKUP($I9401,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H9401,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":267.60125809294755},null,{"$f":"$K9401*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9401*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9401*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9401*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9401*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9401*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9401*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9401*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9401*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9401*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9401*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9401*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9401*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9401*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"150W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9418,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.41"},{"$f":"_xlfn.XLOOKUP($E9418,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090-TA"},null,{"$f":"_xlfn.XLOOKUP($I9418,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":94.12637220569647},{"$f":"_xlfn.XLOOKUP($H9418,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.380000291795966},null,{"$f":"$K9418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9418*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Incandescent 60",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9428,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E9428,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"INC0030"},null,{"$f":"_xlfn.XLOOKUP($I9428,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":70.960441910354163},{"$f":"_xlfn.XLOOKUP($H9428,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K9428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9428*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x24W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9434,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E9434,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0370"},null,{"$f":"_xlfn.XLOOKUP($I9434,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},{"$f":"_xlfn.XLOOKUP($H9434,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K9434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9434*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Suspended",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9451,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E9451,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SUSPENDED"},null,{"$f":"_xlfn.XLOOKUP($I9451,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":37.56304981790457},{"$f":"_xlfn.XLOOKUP($H9451,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K9451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9451*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9461,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E9461,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I9461,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H9461,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K9461*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9461*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9461*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9461*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9461*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9461*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9461*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L9461*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9461*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9461*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9461*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9461*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9461*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9461*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9467,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E9467,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I9467,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H9467,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K9467*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9467*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9467*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9467*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9467*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9467*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9467*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L9467*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9467*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9467*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9467*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9467*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9467*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9467*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9477,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E9477,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I9477,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H9477,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K9477*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9477*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9477*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9477*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9477*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9477*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9477*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L9477*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9477*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9477*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9477*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9477*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9477*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9477*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9494,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($E9494,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0141"},null,{"$f":"_xlfn.XLOOKUP($I9494,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9494,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K9494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9494*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9501,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E9501,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I9501,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H9501,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K9501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L9501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9501*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9509,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E9509,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I9509,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H9509,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K9509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L9509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9509*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED218-GE Area Lighter Flood Light 240W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9526,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($E9526,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0218"},null,{"$f":"_xlfn.XLOOKUP($I9526,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H9526,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.16838685669434},null,{"$f":"$K9526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Louvred",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9532,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.84"},{"$f":"_xlfn.XLOOKUP($E9532,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0005"},null,{"$f":"_xlfn.XLOOKUP($I9532,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9532,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.300493855615358},null,{"$f":"$K9532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9542,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E9542,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I9542,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H9542,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K9542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9559,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($E9559,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110-TA"},null,{"$f":"_xlfn.XLOOKUP($I9559,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},{"$f":"_xlfn.XLOOKUP($H9559,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":63.71886955536683},null,{"$f":"$K9559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9559*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"1000W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9569,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E9569,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0100"},null,{"$f":"_xlfn.XLOOKUP($I9569,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},{"$f":"_xlfn.XLOOKUP($H9569,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K9569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9569*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"55W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9575,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E9575,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0030"},null,{"$f":"_xlfn.XLOOKUP($I9575,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":107.26621411796299},{"$f":"_xlfn.XLOOKUP($H9575,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K9575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9575*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Decorative Category P Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9592,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.71"},{"$f":"_xlfn.XLOOKUP($E9592,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I9592,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H9592,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":210.45813190162536},null,{"$f":"$K9592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9592*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9602,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($E9602,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0109"},null,{"$f":"_xlfn.XLOOKUP($I9602,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9602,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.743570394259656},null,{"$f":"$K9602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9602*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9608,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E9608,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0115"},null,{"$f":"_xlfn.XLOOKUP($I9608,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9608,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.002506015224029},null,{"$f":"$K9608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9608*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9625,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E9625,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I9625,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H9625,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K9625*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9625*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9625*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9625*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9625*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9625*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9625*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L9625*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9625*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9625*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9625*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9625*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9625*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9625*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9635,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E9635,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I9635,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H9635,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K9635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L9635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9635*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9641,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E9641,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I9641,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H9641,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K9641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L9641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9641*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 17W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9662,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E9662,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0199"},null,{"$f":"_xlfn.XLOOKUP($I9662,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9662,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":147.02155137310623},null,{"$f":"$K9662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9662*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9668,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.80"},{"$f":"_xlfn.XLOOKUP($E9668,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0001"},null,{"$f":"_xlfn.XLOOKUP($I9668,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9668,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.732348394764998},null,{"$f":"$K9668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9668*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9682,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E9682,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I9682,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H9682,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K9682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9682*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9694,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E9694,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0180"},null,{"$f":"_xlfn.XLOOKUP($I9694,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":142.18887681427393},{"$f":"_xlfn.XLOOKUP($H9694,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K9694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9694*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9700,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E9700,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0010"},null,{"$f":"_xlfn.XLOOKUP($I9700,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.290132282450529},{"$f":"_xlfn.XLOOKUP($H9700,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K9700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"600W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9710,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E9710,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0210"},null,{"$f":"_xlfn.XLOOKUP($I9710,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":150.47533857395857},{"$f":"_xlfn.XLOOKUP($H9710,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K9710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9710*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9727,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.73"},{"$f":"_xlfn.XLOOKUP($E9727,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I9727,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H9727,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":504.31302794165572},null,{"$f":"$K9727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9727*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Night Patrol Per Asset Inspection",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9733,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E9733,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I9733,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H9733,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K9733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9733*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9743,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E9743,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I9743,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H9743,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K9743*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9743*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9743*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9743*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9743*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9743*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9743*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L9743*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9743*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9743*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9743*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9743*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9743*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9743*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9760,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($E9760,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0127"},null,{"$f":"_xlfn.XLOOKUP($I9760,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H9760,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K9760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9760*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9766,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0133"},{"$f":"_xlfn.XLOOKUP($E9766,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0133"},null,{"$f":"_xlfn.XLOOKUP($I9766,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9766,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K9766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9766*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9776,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0143"},{"$f":"_xlfn.XLOOKUP($E9776,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0143"},null,{"$f":"_xlfn.XLOOKUP($I9776,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9776,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K9776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9776*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9793,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0163"},{"$f":"_xlfn.XLOOKUP($E9793,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0163"},null,{"$f":"_xlfn.XLOOKUP($I9793,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9793,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K9793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9793*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 34W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9803,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0203"},{"$f":"_xlfn.XLOOKUP($E9803,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0203"},null,{"$f":"_xlfn.XLOOKUP($I9803,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9803,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":146.29305912265505},null,{"$f":"$K9803*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9803*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9803*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9803*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9803*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9803*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9803*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9803*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9803*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9803*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9803*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9803*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9803*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9803*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"23W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9809,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.81"},{"$f":"_xlfn.XLOOKUP($E9809,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0002"},null,{"$f":"_xlfn.XLOOKUP($I9809,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9809,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":71.617714446381086},null,{"$f":"$K9809*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9809*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9809*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9809*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9809*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9809*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9809*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9809*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9809*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9809*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9809*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9809*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9809*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9809*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent >40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9826,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E9826,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0130"},null,{"$f":"_xlfn.XLOOKUP($I9826,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":59.239465114988157},{"$f":"_xlfn.XLOOKUP($H9826,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K9826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9826*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9836,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.24"},{"$f":"_xlfn.XLOOKUP($E9836,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170-TA"},null,{"$f":"_xlfn.XLOOKUP($I9836,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":99.981551698063811},{"$f":"_xlfn.XLOOKUP($H9836,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.925679042613325},null,{"$f":"$K9836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9836*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"125W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9842,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E9842,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0080"},null,{"$f":"_xlfn.XLOOKUP($I9842,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":73.06541688476679},{"$f":"_xlfn.XLOOKUP($H9842,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K9842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9842*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"1000W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9849,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E9849,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0100"},null,{"$f":"_xlfn.XLOOKUP($I9849,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},{"$f":"_xlfn.XLOOKUP($H9849,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K9849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9849*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9868,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.74"},{"$f":"_xlfn.XLOOKUP($E9868,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I9868,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H9868,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":555.07271183184741},null,{"$f":"$K9868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9868*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9874,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($E9874,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0101"},null,{"$f":"_xlfn.XLOOKUP($I9874,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9874,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.849606873085662},null,{"$f":"$K9874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9884,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($E9884,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0111"},null,{"$f":"_xlfn.XLOOKUP($I9884,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9884,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":65.575050364350503},null,{"$f":"$K9884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9884*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9901,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E9901,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I9901,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H9901,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K9901*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9901*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9901*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9901*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9901*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9901*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9901*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L9901*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9901*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9901*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9901*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9901*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9901*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9901*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9907,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E9907,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I9907,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H9907,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K9907*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9907*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9907*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9907*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9907*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9907*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9907*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L9907*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9907*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9907*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9907*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9907*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9907*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9907*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9917,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E9917,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I9917,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H9917,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K9917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K9917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L9917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L9917*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9934,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0167"},{"$f":"_xlfn.XLOOKUP($E9934,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0167"},null,{"$f":"_xlfn.XLOOKUP($I9934,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9934,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K9934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9934*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED210-Emilio Catenary 71W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9944,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0210"},{"$f":"_xlfn.XLOOKUP($E9944,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0210"},null,{"$f":"_xlfn.XLOOKUP($I9944,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H9944,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":205.74400375925427},null,{"$f":"$K9944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9950,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($E9950,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0003"},null,{"$f":"_xlfn.XLOOKUP($I9950,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H9950,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":73.753462859471838},null,{"$f":"$K9950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9967,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E9967,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010"},null,{"$f":"_xlfn.XLOOKUP($I9967,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":101.5131802355034},{"$f":"_xlfn.XLOOKUP($H9967,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K9967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9977,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.61"},{"$f":"_xlfn.XLOOKUP($E9977,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020-TA"},null,{"$f":"_xlfn.XLOOKUP($I9977,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":66.715163449702942},{"$f":"_xlfn.XLOOKUP($H9977,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":30.141000214973904},null,{"$f":"$K9977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9977*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E9983,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E9983,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0190"},null,{"$f":"_xlfn.XLOOKUP($I9983,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":89.169867463501589},{"$f":"_xlfn.XLOOKUP($H9983,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K9983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K9983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L9983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L9983*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10000,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E10000,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I10000,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H10000,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":176.59084939568589},null,{"$f":"$K10000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"SHARED OR NO POLE",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10010,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E10010,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SHARED OR NO POLE"},null,{"$f":"_xlfn.XLOOKUP($I10010,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},{"$f":"_xlfn.XLOOKUP($H10010,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K10010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10016,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0103"},{"$f":"_xlfn.XLOOKUP($E10016,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0103"},null,{"$f":"_xlfn.XLOOKUP($I10016,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10016,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":74.124163381820807},null,{"$f":"$K10016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10030,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E10030,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I10030,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10030,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K10030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10042,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($E10042,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0129"},null,{"$f":"_xlfn.XLOOKUP($I10042,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10042,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":196.11040401392714},null,{"$f":"$K10042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10048,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($E10048,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0135"},null,{"$f":"_xlfn.XLOOKUP($I10048,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10048,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K10048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10058,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($E10058,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0145"},null,{"$f":"_xlfn.XLOOKUP($I10058,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10058,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K10058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10075,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($E10075,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0171"},null,{"$f":"_xlfn.XLOOKUP($I10075,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10075,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K10075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED214-GE Area Lighter Flood Light 150W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10085,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($E10085,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0214"},null,{"$f":"_xlfn.XLOOKUP($I10085,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10085,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":102.49761647262724},null,{"$f":"$K10085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10091,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.83"},{"$f":"_xlfn.XLOOKUP($E10091,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0004"},null,{"$f":"_xlfn.XLOOKUP($I10091,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10091,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.97850244915513},null,{"$f":"$K10091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10108,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.30"},{"$f":"_xlfn.XLOOKUP($E10108,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010-TA"},null,{"$f":"_xlfn.XLOOKUP($I10108,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":72.639195900117642},{"$f":"_xlfn.XLOOKUP($H10108,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":27.759223310679388},null,{"$f":"$K10108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"150W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10118,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.41"},{"$f":"_xlfn.XLOOKUP($E10118,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090-TA"},null,{"$f":"_xlfn.XLOOKUP($I10118,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":94.12637220569647},{"$f":"_xlfn.XLOOKUP($H10118,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.380000291795966},null,{"$f":"$K10118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10124,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E10124,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0220"},null,{"$f":"_xlfn.XLOOKUP($I10124,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.353156167907059},{"$f":"_xlfn.XLOOKUP($H10124,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K10124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"14m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10141,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"14m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E10141,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I10141,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H10141,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":188.71015555443418},null,{"$f":"$K10141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10141*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Suspended",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10151,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E10151,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SUSPENDED"},null,{"$f":"_xlfn.XLOOKUP($I10151,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":37.56304981790457},{"$f":"_xlfn.XLOOKUP($H10151,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K10151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10151*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10157,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E10157,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I10157,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H10157,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K10157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L10157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10167,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E10167,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I10167,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H10167,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K10167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L10167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10184,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($E10184,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0131"},null,{"$f":"_xlfn.XLOOKUP($I10184,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10184,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":200.38496052266228},null,{"$f":"$K10184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10190,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0137"},{"$f":"_xlfn.XLOOKUP($E10190,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0137"},null,{"$f":"_xlfn.XLOOKUP($I10190,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10190,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K10190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10190*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10201,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E10201,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I10201,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H10201,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K10201*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10201*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10201*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10201*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10201*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10201*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10201*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L10201*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10201*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10201*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10201*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10201*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10201*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10201*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10216,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($E10216,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0175"},null,{"$f":"_xlfn.XLOOKUP($I10216,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10216,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K10216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10216*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 17W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10222,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E10222,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0199"},null,{"$f":"_xlfn.XLOOKUP($I10222,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10222,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":147.02155137310623},null,{"$f":"$K10222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Louvred",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10232,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.84"},{"$f":"_xlfn.XLOOKUP($E10232,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0005"},null,{"$f":"_xlfn.XLOOKUP($I10232,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10232,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.300493855615358},null,{"$f":"$K10232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10249,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.3"},{"$f":"_xlfn.XLOOKUP($E10249,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020"},null,{"$f":"_xlfn.XLOOKUP($I10249,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":96.320611327572863},{"$f":"_xlfn.XLOOKUP($H10249,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":28.622312787243384},null,{"$f":"$K10249*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10249*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10249*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10249*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10249*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10249*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10249*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10249*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10249*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10249*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10249*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10249*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10249*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10249*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10259,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($E10259,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110-TA"},null,{"$f":"_xlfn.XLOOKUP($I10259,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},{"$f":"_xlfn.XLOOKUP($H10259,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":63.71886955536683},null,{"$f":"$K10259*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10259*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10259*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10259*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10259*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10259*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10259*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10259*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10259*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10259*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10259*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10259*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10259*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10259*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10265,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E10265,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0230"},null,{"$f":"_xlfn.XLOOKUP($I10265,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":90.511869088794498},{"$f":"_xlfn.XLOOKUP($H10265,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K10265*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10265*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10265*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10265*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10265*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10265*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10265*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10265*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10265*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10265*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10265*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10265*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10265*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10265*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10282,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"15.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E10282,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I10282,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H10282,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":197.05356277890195},null,{"$f":"$K10282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10282*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Decorative Category P Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10292,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.71"},{"$f":"_xlfn.XLOOKUP($E10292,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I10292,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H10292,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":210.45813190162536},null,{"$f":"$K10292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10292*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10298,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E10298,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0105"},null,{"$f":"_xlfn.XLOOKUP($I10298,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10298,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.239665172316968},null,{"$f":"$K10298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10298*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10308,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E10308,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0115"},null,{"$f":"_xlfn.XLOOKUP($I10308,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10308,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.002506015224029},null,{"$f":"$K10308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10308*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E10185","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga Connected"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10325,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E10325,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I10325,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H10325,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K10325*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10325*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10325*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10325*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10325*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10325*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10325*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L10325*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10325*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10325*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10325*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10325*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10325*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10325*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10331,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E10331,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I10331,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H10331,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K10331*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10331*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10331*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10331*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10331*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10331*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10331*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L10331*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10331*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10331*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10331*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10331*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10331*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10331*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10341,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E10341,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I10341,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H10341,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K10341*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10341*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10341*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10341*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10341*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10341*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10341*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L10341*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10341*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10341*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10341*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10341*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10341*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10341*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10358,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($E10358,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0183"},null,{"$f":"_xlfn.XLOOKUP($I10358,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10358,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.97532953785495},null,{"$f":"$K10358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10358*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED210-Emilio Catenary 71W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10364,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0210"},{"$f":"_xlfn.XLOOKUP($E10364,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0210"},null,{"$f":"_xlfn.XLOOKUP($I10364,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10364,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":205.74400375925427},null,{"$f":"$K10364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10364*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10382,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E10382,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I10382,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10382,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K10382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10382*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"120W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10390,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E10390,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090"},null,{"$f":"_xlfn.XLOOKUP($I10390,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":102.88437460689788},{"$f":"_xlfn.XLOOKUP($H10390,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K10390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10400,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E10400,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0010"},null,{"$f":"_xlfn.XLOOKUP($I10400,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.290132282450529},{"$f":"_xlfn.XLOOKUP($H10400,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K10400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10400*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10406,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E10406,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0060"},null,{"$f":"_xlfn.XLOOKUP($I10406,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":77.397504146569247},{"$f":"_xlfn.XLOOKUP($H10406,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K10406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"7.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10423,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7.5_Single"},{"$f":"_xlfn.XLOOKUP($E10423,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I10423,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H10423,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":203.83863499065285},null,{"$f":"$K10423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10423*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Night Patrol Per Asset Inspection",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10433,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E10433,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I10433,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H10433,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K10433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10433*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10439,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E10439,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I10439,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H10439,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K10439*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10439*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10439*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10439*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10439*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10439*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10439*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L10439*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10439*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10439*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10439*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10439*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10439*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10439*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10460,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($E10460,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0127"},null,{"$f":"_xlfn.XLOOKUP($I10460,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10460,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K10460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10460*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10466,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0133"},{"$f":"_xlfn.XLOOKUP($E10466,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0133"},null,{"$f":"_xlfn.XLOOKUP($I10466,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10466,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K10466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10466*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10472,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E10472,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0139"},null,{"$f":"_xlfn.XLOOKUP($I10472,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10472,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K10472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10472*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10493,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0163"},{"$f":"_xlfn.XLOOKUP($E10493,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0163"},null,{"$f":"_xlfn.XLOOKUP($I10493,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10493,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K10493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10493*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10499,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($E10499,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0187"},null,{"$f":"_xlfn.XLOOKUP($I10499,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10499,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K10499*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10499*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10499*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10499*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10499*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10499*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10499*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10499*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10499*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10499*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10499*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10499*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10499*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10499*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED214-GE Area Lighter Flood Light 150W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10505,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($E10505,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0214"},null,{"$f":"_xlfn.XLOOKUP($I10505,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10505,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":102.49761647262724},null,{"$f":"$K10505*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10505*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10505*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10505*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10505*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10505*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10505*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10505*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10505*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10505*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10505*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10505*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10505*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10505*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent >40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10526,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E10526,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0130"},null,{"$f":"_xlfn.XLOOKUP($I10526,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":59.239465114988157},{"$f":"_xlfn.XLOOKUP($H10526,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K10526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10526*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x250W High Presure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10532,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E10532,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0120"},null,{"$f":"_xlfn.XLOOKUP($I10532,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":110.12598308187685},{"$f":"_xlfn.XLOOKUP($H10532,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K10532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10532*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"125W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10542,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E10542,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0080"},null,{"$f":"_xlfn.XLOOKUP($I10542,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":73.06541688476679},{"$f":"_xlfn.XLOOKUP($H10542,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K10542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10542*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x14W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10553,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E10553,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0360"},null,{"$f":"_xlfn.XLOOKUP($I10553,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},{"$f":"_xlfn.XLOOKUP($H10553,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K10553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10553*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10564,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($E10564,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I10564,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H10564,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":226.2831094818477},null,{"$f":"$K10564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10574,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($E10574,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0101"},null,{"$f":"_xlfn.XLOOKUP($I10574,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10574,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.849606873085662},null,{"$f":"$K10574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10574*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10591,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E10591,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I10591,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H10591,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K10591*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10591*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10591*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10591*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10591*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10591*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10591*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L10591*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10591*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10591*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10591*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10591*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10591*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10591*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10597,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E10597,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I10597,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H10597,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K10597*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10597*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10597*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10597*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10597*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10597*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10597*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L10597*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10597*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10597*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10597*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10597*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10597*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10597*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10607,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E10607,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I10607,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H10607,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K10607*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10607*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10607*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10607*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10607*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10607*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10607*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L10607*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10607*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10607*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10607*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10607*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10607*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10607*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10624,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($E10624,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0151"},null,{"$f":"_xlfn.XLOOKUP($I10624,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10624,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K10624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10624*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10634,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0167"},{"$f":"_xlfn.XLOOKUP($E10634,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0167"},null,{"$f":"_xlfn.XLOOKUP($I10634,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10634,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K10634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10634*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10640,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0191"},{"$f":"_xlfn.XLOOKUP($E10640,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0191"},null,{"$f":"_xlfn.XLOOKUP($I10640,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10640,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K10640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10640*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"36W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10657,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.89"},{"$f":"_xlfn.XLOOKUP($E10657,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0010"},null,{"$f":"_xlfn.XLOOKUP($I10657,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10657,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K10657*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10657*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10657*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10657*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10657*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10657*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10657*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10657*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10657*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10657*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10657*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10657*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10657*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10657*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10667,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E10667,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010"},null,{"$f":"_xlfn.XLOOKUP($I10667,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":101.5131802355034},{"$f":"_xlfn.XLOOKUP($H10667,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K10667*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10667*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10667*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10667*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10667*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10667*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10667*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10667*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10667*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10667*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10667*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10667*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10667*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10667*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"360W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10673,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.21"},{"$f":"_xlfn.XLOOKUP($E10673,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170"},null,{"$f":"_xlfn.XLOOKUP($I10673,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.339548706808898},{"$f":"_xlfn.XLOOKUP($H10673,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.552872355288315},null,{"$f":"$K10673*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10673*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10673*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10673*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10673*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10673*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10673*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10673*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10673*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10673*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10673*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10673*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10673*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10673*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10683,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E10683,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0190"},null,{"$f":"_xlfn.XLOOKUP($I10683,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":89.169867463501589},{"$f":"_xlfn.XLOOKUP($H10683,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K10683*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10683*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10683*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10683*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10683*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10683*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10683*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10683*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10683*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10683*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10683*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10683*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10683*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10683*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10700,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E10700,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I10700,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H10700,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":176.59084939568589},null,{"$f":"$K10700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10700*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10706,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.0_Single"},{"$f":"_xlfn.XLOOKUP($E10706,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I10706,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H10706,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":378.27162020005193},null,{"$f":"$K10706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10706*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10718,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E10718,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0105"},null,{"$f":"_xlfn.XLOOKUP($I10718,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10718,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.239665172316968},null,{"$f":"$K10718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10718*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10732,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0119"},{"$f":"_xlfn.XLOOKUP($E10732,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0119"},null,{"$f":"_xlfn.XLOOKUP($I10732,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10732,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K10732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10732*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10738,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E10738,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0125"},null,{"$f":"_xlfn.XLOOKUP($I10738,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10738,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":135.19797376445115},null,{"$f":"$K10738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10748,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($E10748,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0135"},null,{"$f":"_xlfn.XLOOKUP($I10748,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10748,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K10748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10765,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E10765,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I10765,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H10765,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K10765*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10765*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10765*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10765*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10765*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10765*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10765*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L10765*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10765*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10765*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10765*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10765*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10765*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10765*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10775,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($E10775,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0171"},null,{"$f":"_xlfn.XLOOKUP($I10775,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10775,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K10775*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10775*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10775*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10775*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10775*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10775*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10775*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10775*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10775*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10775*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10775*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10775*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10775*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10775*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10781,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($E10781,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0195"},null,{"$f":"_xlfn.XLOOKUP($I10781,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10781,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":227.91426004938813},null,{"$f":"$K10781*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10781*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10781*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10781*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10781*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10781*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10781*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10781*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10781*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10781*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10781*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10781*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10781*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10781*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"105W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10798,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.90"},{"$f":"_xlfn.XLOOKUP($E10798,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0011"},null,{"$f":"_xlfn.XLOOKUP($I10798,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10798,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":212.13999092168393},null,{"$f":"$K10798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10798*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10808,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.30"},{"$f":"_xlfn.XLOOKUP($E10808,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010-TA"},null,{"$f":"_xlfn.XLOOKUP($I10808,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":72.639195900117642},{"$f":"_xlfn.XLOOKUP($H10808,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":27.759223310679388},null,{"$f":"$K10808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10808*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10814,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E10814,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0180"},null,{"$f":"_xlfn.XLOOKUP($I10814,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":142.18887681427393},{"$f":"_xlfn.XLOOKUP($H10814,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K10814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10814*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10824,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E10824,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0220"},null,{"$f":"_xlfn.XLOOKUP($I10824,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.353156167907059},{"$f":"_xlfn.XLOOKUP($H10824,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K10824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10824*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"14m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10841,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"14m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E10841,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I10841,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H10841,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":188.71015555443418},null,{"$f":"$K10841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10841*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10847,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.73"},{"$f":"_xlfn.XLOOKUP($E10847,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I10847,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H10847,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":504.31302794165572},null,{"$f":"$K10847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10847*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10857,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E10857,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I10857,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H10857,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K10857*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10857*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10857*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10857*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10857*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10857*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10857*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L10857*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10857*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10857*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10857*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10857*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10857*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10857*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10874,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($E10874,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0121"},null,{"$f":"_xlfn.XLOOKUP($I10874,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10874,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K10874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10874*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10880,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($E10880,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0127"},null,{"$f":"_xlfn.XLOOKUP($I10880,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10880,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K10880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10880*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10889,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E10889,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I10889,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H10889,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K10889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K10889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L10889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L10889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10906,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($E10906,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0153"},null,{"$f":"_xlfn.XLOOKUP($I10906,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10906,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K10906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10906*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10916,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($E10916,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0175"},null,{"$f":"_xlfn.XLOOKUP($I10916,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10916,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K10916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10916*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 17W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10922,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E10922,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0199"},null,{"$f":"_xlfn.XLOOKUP($I10922,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10922,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":147.02155137310623},null,{"$f":"$K10922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10939,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E10939,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I10939,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H10939,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K10939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10949,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.3"},{"$f":"_xlfn.XLOOKUP($E10949,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020"},null,{"$f":"_xlfn.XLOOKUP($I10949,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":96.320611327572863},{"$f":"_xlfn.XLOOKUP($H10949,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":28.622312787243384},null,{"$f":"$K10949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"3x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10955,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E10955,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0190"},null,{"$f":"_xlfn.XLOOKUP($I10955,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":163.22944398502142},{"$f":"_xlfn.XLOOKUP($H10955,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K10955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"32W Compact Flourescent",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10972,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"Compact_Fluro_32W"},{"$f":"_xlfn.XLOOKUP($E10972,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0355"},null,{"$f":"_xlfn.XLOOKUP($I10972,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":51.511221020280118},{"$f":"_xlfn.XLOOKUP($H10972,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":87.872018673105089},null,{"$f":"$K10972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10982,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"15.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E10982,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I10982,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H10982,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":197.05356277890195},null,{"$f":"$K10982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10988,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.74"},{"$f":"_xlfn.XLOOKUP($E10988,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I10988,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H10988,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":555.07271183184741},null,{"$f":"$K10988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E10998,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E10998,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0105"},null,{"$f":"_xlfn.XLOOKUP($I10998,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H10998,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.239665172316968},null,{"$f":"$K10998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K10998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L10998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L10998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11015,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11015,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11015,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11015,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11021,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11021,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11021,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11021,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11031,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11031,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11031,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11031,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11048,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($E11048,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0155"},null,{"$f":"_xlfn.XLOOKUP($I11048,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11048,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K11048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11058,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($E11058,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0183"},null,{"$f":"_xlfn.XLOOKUP($I11058,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11058,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.97532953785495},null,{"$f":"$K11058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11070,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($E11070,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0003"},null,{"$f":"_xlfn.XLOOKUP($I11070,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11070,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":73.753462859471838},null,{"$f":"$K11070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Forward Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11080,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.92"},{"$f":"_xlfn.XLOOKUP($E11080,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0013"},null,{"$f":"_xlfn.XLOOKUP($I11080,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11080,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":235.21457073200233},null,{"$f":"$K11080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"120W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11090,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11090,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090"},null,{"$f":"_xlfn.XLOOKUP($I11090,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":102.88437460689788},{"$f":"_xlfn.XLOOKUP($H11090,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11096,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.24"},{"$f":"_xlfn.XLOOKUP($E11096,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170-TA"},null,{"$f":"_xlfn.XLOOKUP($I11096,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":99.981551698063811},{"$f":"_xlfn.XLOOKUP($H11096,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.925679042613325},null,{"$f":"$K11096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x14W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11113,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11113,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0360"},null,{"$f":"_xlfn.XLOOKUP($I11113,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},{"$f":"_xlfn.XLOOKUP($H11113,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"7.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11123,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7.5_Single"},{"$f":"_xlfn.XLOOKUP($E11123,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I11123,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H11123,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":203.83863499065285},null,{"$f":"$K11123*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11123*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11123*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11123*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11123*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11123*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11123*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11123*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11123*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11123*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11123*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11123*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11123*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11123*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"18m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11129,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.75"},{"$f":"_xlfn.XLOOKUP($E11129,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I11129,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H11129,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":744.21296251791864},null,{"$f":"$K11129*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11129*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11129*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11129*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11129*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11129*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11129*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11129*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11129*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11129*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11129*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11129*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11129*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11129*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11139,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11139,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11139,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11139,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11156,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0123"},{"$f":"_xlfn.XLOOKUP($E11156,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0123"},null,{"$f":"_xlfn.XLOOKUP($I11156,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11156,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K11156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11162,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($E11162,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0129"},null,{"$f":"_xlfn.XLOOKUP($I11162,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11162,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":196.11040401392714},null,{"$f":"$K11162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11172,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E11172,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0139"},null,{"$f":"_xlfn.XLOOKUP($I11172,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11172,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K11172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11189,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11189,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11189,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11189,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11189*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11189*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11189*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11189*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11189*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11189*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11189*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11189*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11189*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11189*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11189*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11189*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11189*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11189*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11195,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($E11195,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0171"},null,{"$f":"_xlfn.XLOOKUP($I11195,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11195,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K11195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11195*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED214-GE Area Lighter Flood Light 150W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11205,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($E11205,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0214"},null,{"$f":"_xlfn.XLOOKUP($I11205,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11205,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":102.49761647262724},null,{"$f":"$K11205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11205*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11222,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E11222,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I11222,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11222,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K11222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11222*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x250W High Presure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11232,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11232,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0120"},null,{"$f":"_xlfn.XLOOKUP($I11232,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":110.12598308187685},{"$f":"_xlfn.XLOOKUP($H11232,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11232*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"80W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11241,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E11241,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0020"},null,{"$f":"_xlfn.XLOOKUP($I11241,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":53.665677678985588},{"$f":"_xlfn.XLOOKUP($H11241,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K11241*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11241*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11241*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11241*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11241*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11241*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11241*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11241*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11241*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11241*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11241*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11241*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11241*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11241*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x24W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11254,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11254,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0370"},null,{"$f":"_xlfn.XLOOKUP($I11254,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},{"$f":"_xlfn.XLOOKUP($H11254,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11254*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11264,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($E11264,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I11264,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H11264,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":226.2831094818477},null,{"$f":"$K11264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11264*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"SHARED OR NO POLE",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11270,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11270,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SHARED OR NO POLE"},null,{"$f":"_xlfn.XLOOKUP($I11270,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},{"$f":"_xlfn.XLOOKUP($H11270,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11270*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11291,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11291,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11291,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11291,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11291*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11291*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11291*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11291*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11291*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11291*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11291*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11291*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11291*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11291*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11291*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11291*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11291*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11291*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11297,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11297,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11297,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11297,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11297*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11297*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11297*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11297*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11297*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11297*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11297*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11297*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11297*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11297*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11297*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11297*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11297*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11297*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11303,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11303,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11303,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11303,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11303*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11303*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11303*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11303*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11303*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11303*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11303*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11303*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11303*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11303*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11303*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11303*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11303*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11303*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11324,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($E11324,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0151"},null,{"$f":"_xlfn.XLOOKUP($I11324,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11324,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K11324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11324*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11330,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($E11330,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0157"},null,{"$f":"_xlfn.XLOOKUP($I11330,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11330,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":54.888659092512619},null,{"$f":"$K11330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11330*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11336,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($E11336,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0175"},null,{"$f":"_xlfn.XLOOKUP($I11336,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11336,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K11336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11336*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"36W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11357,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.89"},{"$f":"_xlfn.XLOOKUP($E11357,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0010"},null,{"$f":"_xlfn.XLOOKUP($I11357,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11357,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K11357*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11357*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11357*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11357*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11357*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11357*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11357*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11357*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11357*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11357*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11357*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11357*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11357*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11357*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"200W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11363,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0016"},{"$f":"_xlfn.XLOOKUP($E11363,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0016"},null,{"$f":"_xlfn.XLOOKUP($I11363,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11363,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K11363*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11363*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11363*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11363*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11363*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11363*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11363*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11363*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11363*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11363*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11363*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11363*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11363*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11363*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"360W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11373,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.21"},{"$f":"_xlfn.XLOOKUP($E11373,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170"},null,{"$f":"_xlfn.XLOOKUP($I11373,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.339548706808898},{"$f":"_xlfn.XLOOKUP($H11373,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.552872355288315},null,{"$f":"$K11373*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11373*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11373*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11373*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11373*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11373*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11373*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11373*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11373*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11373*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11373*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11373*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11373*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11373*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"600W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11390,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11390,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0210"},null,{"$f":"_xlfn.XLOOKUP($I11390,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":150.47533857395857},{"$f":"_xlfn.XLOOKUP($H11390,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11390*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11396,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E11396,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0040"},null,{"$f":"_xlfn.XLOOKUP($I11396,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":225.2324058318282},{"$f":"_xlfn.XLOOKUP($H11396,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K11396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11396*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11406,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.0_Single"},{"$f":"_xlfn.XLOOKUP($E11406,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I11406,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H11406,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":378.27162020005193},null,{"$f":"$K11406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11406*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11422,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($E11422,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0109"},null,{"$f":"_xlfn.XLOOKUP($I11422,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11422,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.743570394259656},null,{"$f":"$K11422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11422*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11432,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0119"},{"$f":"_xlfn.XLOOKUP($E11432,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0119"},null,{"$f":"_xlfn.XLOOKUP($I11432,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11432,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K11432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11432*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11438,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E11438,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0125"},null,{"$f":"_xlfn.XLOOKUP($I11438,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11438,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":135.19797376445115},null,{"$f":"$K11438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11438*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11455,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11455,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11455,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11455,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11455*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11455*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11455*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11455*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11455*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11455*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11455*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11455*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11455*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11455*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11455*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11455*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11455*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11455*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11465,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11465,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11465,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11465,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11465*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11465*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11465*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11465*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11465*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11465*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11465*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11465*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11465*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11465*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11465*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11465*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11465*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11465*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11471,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11471,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11471,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11471,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11471*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11471*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11471*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11471*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11471*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11471*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11471*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11471*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11471*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11471*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11471*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11471*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11471*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11471*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11488,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.80"},{"$f":"_xlfn.XLOOKUP($E11488,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0001"},null,{"$f":"_xlfn.XLOOKUP($I11488,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11488,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.732348394764998},null,{"$f":"$K11488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11488*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"105W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11498,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.90"},{"$f":"_xlfn.XLOOKUP($E11498,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0011"},null,{"$f":"_xlfn.XLOOKUP($I11498,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11498,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":212.13999092168393},null,{"$f":"$K11498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11498*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"300W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11504,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0017"},{"$f":"_xlfn.XLOOKUP($E11504,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0017"},null,{"$f":"_xlfn.XLOOKUP($I11504,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11504,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":266.32847895913665},null,{"$f":"$K11504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11504*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11514,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11514,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0180"},null,{"$f":"_xlfn.XLOOKUP($I11514,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":142.18887681427393},{"$f":"_xlfn.XLOOKUP($H11514,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11514*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W CFL Standard",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11531,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.43"},{"$f":"_xlfn.XLOOKUP($E11531,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0350"},null,{"$f":"_xlfn.XLOOKUP($I11531,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.957649225063591},{"$f":"_xlfn.XLOOKUP($H11531,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":29.476000402896499},null,{"$f":"$K11531*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11531*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11531*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11531*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11531*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11531*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11531*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11531*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11531*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11531*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11531*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11531*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11531*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11531*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"135W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11537,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11537,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0050"},null,{"$f":"_xlfn.XLOOKUP($I11537,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":339.48975013749475},{"$f":"_xlfn.XLOOKUP($H11537,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11537*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11547,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.73"},{"$f":"_xlfn.XLOOKUP($E11547,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I11547,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H11547,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":504.31302794165572},null,{"$f":"$K11547*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11547*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11547*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11547*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11547*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11547*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11547*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11547*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11547*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11547*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11547*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11547*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11547*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11547*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11564,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($E11564,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0111"},null,{"$f":"_xlfn.XLOOKUP($I11564,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11564,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":65.575050364350503},null,{"$f":"$K11564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11564*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11570,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E11570,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I11570,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11570,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K11570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11570*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11580,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($E11580,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0127"},null,{"$f":"_xlfn.XLOOKUP($I11580,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11580,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K11580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11580*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11593,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11593,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11593,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11593,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11593*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11593*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11593*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11593*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11593*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11593*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11593*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11593*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11593*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11593*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11593*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11593*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11593*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11593*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11606,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($E11606,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0153"},null,{"$f":"_xlfn.XLOOKUP($I11606,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11606,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K11606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11606*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11612,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($E11612,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0159"},null,{"$f":"_xlfn.XLOOKUP($I11612,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11612,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K11612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11612*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"23W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11629,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.81"},{"$f":"_xlfn.XLOOKUP($E11629,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0002"},null,{"$f":"_xlfn.XLOOKUP($I11629,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11629,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":71.617714446381086},null,{"$f":"$K11629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11629*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11639,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E11639,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I11639,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11639,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K11639*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11639*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11639*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11639*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11639*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11639*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11639*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11639*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11639*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11639*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11639*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11639*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11639*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11639*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent <40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11645,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11645,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0060"},null,{"$f":"_xlfn.XLOOKUP($I11645,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.773998993012341},{"$f":"_xlfn.XLOOKUP($H11645,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11645*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11645*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11645*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11645*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11645*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11645*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11645*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11645*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11645*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11645*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11645*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11645*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11645*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11645*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"3x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11655,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11655,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0190"},null,{"$f":"_xlfn.XLOOKUP($I11655,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":163.22944398502142},{"$f":"_xlfn.XLOOKUP($H11655,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11655*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11655*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11655*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11655*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11655*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11655*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11655*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11655*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11655*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11655*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11655*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11655*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11655*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11655*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"32W Compact Flourescent",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11672,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"Compact_Fluro_32W"},{"$f":"_xlfn.XLOOKUP($E11672,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0355"},null,{"$f":"_xlfn.XLOOKUP($I11672,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":51.511221020280118},{"$f":"_xlfn.XLOOKUP($H11672,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":87.872018673105089},null,{"$f":"$K11672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11672*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11678,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E11678,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I11678,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H11678,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":105.47074700859291},null,{"$f":"$K11678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11678*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11688,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.74"},{"$f":"_xlfn.XLOOKUP($E11688,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I11688,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H11688,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":555.07271183184741},null,{"$f":"$K11688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11688*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11705,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11705,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11705,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11705,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11705*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11705*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11705*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11705*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11705*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11705*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11705*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11705*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11705*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11705*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11705*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11705*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11705*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11705*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11711,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11711,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11711,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11711,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11711*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11711*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11711*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11711*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11711*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11711*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11711*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11711*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11711*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11711*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11711*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11711*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11711*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11711*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11721,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11721,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11721,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11721,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11721*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11721*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11721*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11721*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11721*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11721*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11721*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11721*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11721*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11721*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11721*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11721*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11721*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11721*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11738,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($E11738,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0145"},null,{"$f":"_xlfn.XLOOKUP($I11738,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11738,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K11738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11738*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11748,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($E11748,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0155"},null,{"$f":"_xlfn.XLOOKUP($I11748,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11748,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K11748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11748*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11754,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0167"},{"$f":"_xlfn.XLOOKUP($E11754,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0167"},null,{"$f":"_xlfn.XLOOKUP($I11754,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11754,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K11754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11754*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED210-Emilio Catenary 71W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11764,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0210"},{"$f":"_xlfn.XLOOKUP($E11764,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0210"},null,{"$f":"_xlfn.XLOOKUP($I11764,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11764,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":205.74400375925427},null,{"$f":"$K11764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11764*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Forward Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11780,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.92"},{"$f":"_xlfn.XLOOKUP($E11780,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0013"},null,{"$f":"_xlfn.XLOOKUP($I11780,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11780,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":235.21457073200233},null,{"$f":"$K11780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11780*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent >40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11786,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E11786,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0130"},null,{"$f":"_xlfn.XLOOKUP($I11786,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":59.239465114988157},{"$f":"_xlfn.XLOOKUP($H11786,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K11786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11786*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11796,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.24"},{"$f":"_xlfn.XLOOKUP($E11796,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170-TA"},null,{"$f":"_xlfn.XLOOKUP($I11796,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":99.981551698063811},{"$f":"_xlfn.XLOOKUP($H11796,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.925679042613325},null,{"$f":"$K11796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11796*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x14W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11813,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11813,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0360"},null,{"$f":"_xlfn.XLOOKUP($I11813,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},{"$f":"_xlfn.XLOOKUP($H11813,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11813*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"11m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11819,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"11m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E11819,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I11819,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H11819,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":152.00002702670633},null,{"$f":"$K11819*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11819*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11819*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11819*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11819*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11819*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11819*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11819*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11819*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11819*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11819*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11819*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11819*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11819*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"18m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11829,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.75"},{"$f":"_xlfn.XLOOKUP($E11829,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I11829,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H11829,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":744.21296251791864},null,{"$f":"$K11829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11829*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11846,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0113"},{"$f":"_xlfn.XLOOKUP($E11846,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0113"},null,{"$f":"_xlfn.XLOOKUP($I11846,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11846,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.727949506488862},null,{"$f":"$K11846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11846*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11852,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0119"},{"$f":"_xlfn.XLOOKUP($E11852,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0119"},null,{"$f":"_xlfn.XLOOKUP($I11852,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11852,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K11852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11852*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11862,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($E11862,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0129"},null,{"$f":"_xlfn.XLOOKUP($I11862,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11862,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":196.11040401392714},null,{"$f":"$K11862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11862*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11879,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11879,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11879,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11879,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11879*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11879*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11879*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11879*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11879*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11879*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11879*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11879*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11879*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11879*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11879*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11879*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11879*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11879*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11889,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11889,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11889,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11889,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11889*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11895,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($E11895,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0171"},null,{"$f":"_xlfn.XLOOKUP($I11895,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11895,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K11895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11895*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Louvred",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11912,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.84"},{"$f":"_xlfn.XLOOKUP($E11912,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0005"},null,{"$f":"_xlfn.XLOOKUP($I11912,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11912,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.300493855615358},null,{"$f":"$K11912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11912*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11922,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E11922,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I11922,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11922,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K11922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11922*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11928,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.30"},{"$f":"_xlfn.XLOOKUP($E11928,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010-TA"},null,{"$f":"_xlfn.XLOOKUP($I11928,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":72.639195900117642},{"$f":"_xlfn.XLOOKUP($H11928,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":27.759223310679388},null,{"$f":"$K11928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11928*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"150W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11938,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.41"},{"$f":"_xlfn.XLOOKUP($E11938,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090-TA"},null,{"$f":"_xlfn.XLOOKUP($I11938,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":94.12637220569647},{"$f":"_xlfn.XLOOKUP($H11938,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.380000291795966},null,{"$f":"$K11938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11938*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11939,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($E11939,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110-TA"},null,{"$f":"_xlfn.XLOOKUP($I11939,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},{"$f":"_xlfn.XLOOKUP($H11939,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":63.71886955536683},null,{"$f":"$K11939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11939*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11940,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E11940,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0010"},null,{"$f":"_xlfn.XLOOKUP($I11940,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.290132282450529},{"$f":"_xlfn.XLOOKUP($H11940,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K11940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11940*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"80W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11941,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E11941,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0020"},null,{"$f":"_xlfn.XLOOKUP($I11941,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":53.665677678985588},{"$f":"_xlfn.XLOOKUP($H11941,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K11941*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11941*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11941*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11941*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11941*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11941*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11941*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11941*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11941*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11941*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11941*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11941*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11941*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11941*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"125W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11942,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11942,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0080"},null,{"$f":"_xlfn.XLOOKUP($I11942,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":73.06541688476679},{"$f":"_xlfn.XLOOKUP($H11942,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11942*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11943,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E11943,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0190"},null,{"$f":"_xlfn.XLOOKUP($I11943,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":89.169867463501589},{"$f":"_xlfn.XLOOKUP($H11943,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K11943*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11943*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11943*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11943*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11943*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11943*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11943*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11943*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11943*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11943*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11943*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11943*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11943*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11943*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11944,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E11944,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0220"},null,{"$f":"_xlfn.XLOOKUP($I11944,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.353156167907059},{"$f":"_xlfn.XLOOKUP($H11944,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K11944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11944*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11945,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E11945,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0230"},null,{"$f":"_xlfn.XLOOKUP($I11945,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":90.511869088794498},{"$f":"_xlfn.XLOOKUP($H11945,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K11945*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11945*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11945*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11945*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11945*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11945*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11945*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11945*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11945*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11945*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11945*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11945*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11945*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11945*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11946,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11946,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0060"},null,{"$f":"_xlfn.XLOOKUP($I11946,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":77.397504146569247},{"$f":"_xlfn.XLOOKUP($H11946,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11946*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11947,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.11"},{"$f":"_xlfn.XLOOKUP($E11947,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0070"},null,{"$f":"_xlfn.XLOOKUP($I11947,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":80.794190744053239},{"$f":"_xlfn.XLOOKUP($H11947,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K11947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11947*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Incandescent 60",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11948,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11948,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"INC0030"},null,{"$f":"_xlfn.XLOOKUP($I11948,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":70.960441910354163},{"$f":"_xlfn.XLOOKUP($H11948,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11948*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"1000W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11949,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11949,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0100"},null,{"$f":"_xlfn.XLOOKUP($I11949,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},{"$f":"_xlfn.XLOOKUP($H11949,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11949*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"600W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11950,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11950,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0210"},null,{"$f":"_xlfn.XLOOKUP($I11950,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":150.47533857395857},{"$f":"_xlfn.XLOOKUP($H11950,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11950*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W CFL Standard",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11951,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.43"},{"$f":"_xlfn.XLOOKUP($E11951,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0350"},null,{"$f":"_xlfn.XLOOKUP($I11951,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.957649225063591},{"$f":"_xlfn.XLOOKUP($H11951,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":29.476000402896499},null,{"$f":"$K11951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11951*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"32W Compact Flourescent",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11952,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"Compact_Fluro_32W"},{"$f":"_xlfn.XLOOKUP($E11952,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0355"},null,{"$f":"_xlfn.XLOOKUP($I11952,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":51.511221020280118},{"$f":"_xlfn.XLOOKUP($H11952,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":87.872018673105089},null,{"$f":"$K11952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11952*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x14W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11953,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11953,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0360"},null,{"$f":"_xlfn.XLOOKUP($I11953,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},{"$f":"_xlfn.XLOOKUP($H11953,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11953*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x24W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11954,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11954,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0370"},null,{"$f":"_xlfn.XLOOKUP($I11954,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},{"$f":"_xlfn.XLOOKUP($H11954,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11954*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"55W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11955,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E11955,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0030"},null,{"$f":"_xlfn.XLOOKUP($I11955,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":107.26621411796299},{"$f":"_xlfn.XLOOKUP($H11955,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K11955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11955*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11956,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E11956,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0040"},null,{"$f":"_xlfn.XLOOKUP($I11956,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":225.2324058318282},{"$f":"_xlfn.XLOOKUP($H11956,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K11956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11956*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"135W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11957,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11957,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0050"},null,{"$f":"_xlfn.XLOOKUP($I11957,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":339.48975013749475},{"$f":"_xlfn.XLOOKUP($H11957,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11957*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11958,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E11958,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I11958,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H11958,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":105.47074700859291},null,{"$f":"$K11958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11958*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"11m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11959,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"11m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E11959,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I11959,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H11959,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":152.00002702670633},null,{"$f":"$K11959*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11959*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11959*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11959*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11959*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11959*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11959*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11959*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11959*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11959*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11959*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11959*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11959*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11959*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11960,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E11960,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I11960,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H11960,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":176.59084939568589},null,{"$f":"$K11960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11960*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"14m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11961,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"14m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E11961,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I11961,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H11961,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":188.71015555443418},null,{"$f":"$K11961*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11961*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11961*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11961*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11961*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11961*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11961*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11961*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11961*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11961*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11961*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11961*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11961*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11961*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11962,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"15.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E11962,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I11962,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H11962,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":197.05356277890195},null,{"$f":"$K11962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11962*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"7.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11963,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7.5_Single"},{"$f":"_xlfn.XLOOKUP($E11963,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I11963,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H11963,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":203.83863499065285},null,{"$f":"$K11963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11963*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11964,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($E11964,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I11964,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H11964,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":226.2831094818477},null,{"$f":"$K11964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11964*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"10.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11965,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"10.5_Single"},{"$f":"_xlfn.XLOOKUP($E11965,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I11965,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H11965,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":361.72386919462673},null,{"$f":"$K11965*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11965*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11965*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11965*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11965*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11965*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11965*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11965*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11965*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11965*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11965*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11965*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11965*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11965*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11966,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.0_Single"},{"$f":"_xlfn.XLOOKUP($E11966,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I11966,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H11966,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":378.27162020005193},null,{"$f":"$K11966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11966*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11967,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.73"},{"$f":"_xlfn.XLOOKUP($E11967,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I11967,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H11967,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":504.31302794165572},null,{"$f":"$K11967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11967*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11968,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.74"},{"$f":"_xlfn.XLOOKUP($E11968,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I11968,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H11968,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":555.07271183184741},null,{"$f":"$K11968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11968*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"18m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11969,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.75"},{"$f":"_xlfn.XLOOKUP($E11969,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I11969,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H11969,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":744.21296251791864},null,{"$f":"$K11969*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11969*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11969*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11969*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11969*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11969*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11969*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11969*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11969*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11969*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11969*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11969*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11969*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11969*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"SHARED OR NO POLE",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11970,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11970,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SHARED OR NO POLE"},null,{"$f":"_xlfn.XLOOKUP($I11970,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},{"$f":"_xlfn.XLOOKUP($H11970,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11970*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Suspended",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11971,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11971,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SUSPENDED"},null,{"$f":"_xlfn.XLOOKUP($I11971,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":37.56304981790457},{"$f":"_xlfn.XLOOKUP($H11971,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11971*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11971*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11971*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11971*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11971*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11971*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11971*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11971*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11971*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11971*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11971*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11971*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11971*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11971*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Decorative Category P Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11972,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.71"},{"$f":"_xlfn.XLOOKUP($E11972,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I11972,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H11972,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":210.45813190162536},null,{"$f":"$K11972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11972*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Night Patrol Per Asset Inspection",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11973,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E11973,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I11973,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H11973,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K11973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11973*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11974,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($E11974,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0101"},null,{"$f":"_xlfn.XLOOKUP($I11974,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11974,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.849606873085662},null,{"$f":"$K11974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11974*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11975,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11975,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11975,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11975,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11975*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11975*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11975*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11975*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11975*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11975*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11975*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11975*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11975*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11975*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11975*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11975*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11975*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11975*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11976,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0103"},{"$f":"_xlfn.XLOOKUP($E11976,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0103"},null,{"$f":"_xlfn.XLOOKUP($I11976,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11976,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":74.124163381820807},null,{"$f":"$K11976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11976*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11977,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11977,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11977,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11977,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11977*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11977*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11977*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11977*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11977*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11977*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11977*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11977*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11977*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11977*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11977*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11977*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11977*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11977*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11978,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E11978,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0105"},null,{"$f":"_xlfn.XLOOKUP($I11978,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11978,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.239665172316968},null,{"$f":"$K11978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11978*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11979,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11979,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11979,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11979,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11979*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11979*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11979*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11979*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11979*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11979*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11979*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11979*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11979*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11979*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11979*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11979*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11979*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11979*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11980,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($E11980,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0107"},null,{"$f":"_xlfn.XLOOKUP($I11980,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11980,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.514221681052106},null,{"$f":"$K11980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11980*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11981,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11981,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11981,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11981,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11981*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11981*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11981*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11981*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11981*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11981*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11981*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11981*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11981*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11981*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11981*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11981*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11981*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11981*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11982,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($E11982,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0109"},null,{"$f":"_xlfn.XLOOKUP($I11982,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11982,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.743570394259656},null,{"$f":"$K11982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11982*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11983,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11983,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11983,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11983,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11983*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11983*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11983*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11983*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11983*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11983*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11983*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11983*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11983*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11983*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11983*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11983*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11983*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11983*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11984,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($E11984,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0111"},null,{"$f":"_xlfn.XLOOKUP($I11984,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11984,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":65.575050364350503},null,{"$f":"$K11984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11984*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11985,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11985,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11985,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11985,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11985*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11986,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0113"},{"$f":"_xlfn.XLOOKUP($E11986,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0113"},null,{"$f":"_xlfn.XLOOKUP($I11986,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11986,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.727949506488862},null,{"$f":"$K11986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11986*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11987,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11987,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11987,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11987,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11987*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11987*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11987*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11987*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11987*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11987*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11987*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11987*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11987*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11987*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11987*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11987*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11987*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11987*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11988,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E11988,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0115"},null,{"$f":"_xlfn.XLOOKUP($I11988,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H11988,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.002506015224029},null,{"$f":"$K11988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11988*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E11849","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga Connected"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11989,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11989,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11989,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11989,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11989*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11989*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11989*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11989*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11989*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11989*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11989*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11989*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11989*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11989*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11989*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11989*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11989*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11989*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11990,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E11990,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I11990,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11990,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K11990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11990*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11991,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11991,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11991,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11991,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11991*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11991*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11991*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11991*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11991*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11991*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11991*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11991*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11991*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11991*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11991*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11991*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11991*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11991*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11992,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0119"},{"$f":"_xlfn.XLOOKUP($E11992,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0119"},null,{"$f":"_xlfn.XLOOKUP($I11992,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11992,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K11992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11992*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11993,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11993,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11993,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11993,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11993*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11994,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($E11994,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0121"},null,{"$f":"_xlfn.XLOOKUP($I11994,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11994,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K11994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11994*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11995,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11995,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11995,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11995,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11995*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11996,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0123"},{"$f":"_xlfn.XLOOKUP($E11996,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0123"},null,{"$f":"_xlfn.XLOOKUP($I11996,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11996,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K11996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11996*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11997,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11997,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11997,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11997,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11997*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11997*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11997*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11997*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11997*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11997*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11997*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11997*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11997*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11997*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11997*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11997*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11997*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11997*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11998,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E11998,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0125"},null,{"$f":"_xlfn.XLOOKUP($I11998,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H11998,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":135.19797376445115},null,{"$f":"$K11998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K11998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L11998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L11998*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E11999,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E11999,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I11999,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H11999,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K11999*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11999*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11999*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11999*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11999*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11999*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K11999*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L11999*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11999*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11999*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11999*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11999*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11999*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L11999*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12000,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($E12000,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0127"},null,{"$f":"_xlfn.XLOOKUP($I12000,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12000,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K12000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12000*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12001,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12001,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12001,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12001,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12001*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12002,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($E12002,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0129"},null,{"$f":"_xlfn.XLOOKUP($I12002,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12002,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":196.11040401392714},null,{"$f":"$K12002*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12002*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12002*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12002*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12002*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12002*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12002*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12002*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12002*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12002*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12002*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12002*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12002*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12002*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12003,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12003,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12003,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12003,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12003*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12003*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12003*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12003*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12003*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12003*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12003*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12003*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12003*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12003*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12003*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12003*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12003*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12003*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12004,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($E12004,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0131"},null,{"$f":"_xlfn.XLOOKUP($I12004,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12004,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":200.38496052266228},null,{"$f":"$K12004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12004*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12005,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12005,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12005,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12005,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12005*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12005*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12005*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12005*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12005*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12005*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12005*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12005*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12005*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12005*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12005*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12005*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12005*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12005*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12006,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0133"},{"$f":"_xlfn.XLOOKUP($E12006,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0133"},null,{"$f":"_xlfn.XLOOKUP($I12006,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12006,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K12006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12006*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12007,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12007,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12007,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12007,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12007*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12008,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($E12008,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0135"},null,{"$f":"_xlfn.XLOOKUP($I12008,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12008,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K12008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12008*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12009,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12009,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12009,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12009,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12009*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12009*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12009*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12009*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12009*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12009*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12009*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12009*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12009*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12009*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12009*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12009*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12009*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12009*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12010,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0137"},{"$f":"_xlfn.XLOOKUP($E12010,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0137"},null,{"$f":"_xlfn.XLOOKUP($I12010,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12010,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K12010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12010*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12011,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12011,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12011,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12011,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12011*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12011*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12011*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12011*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12011*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12011*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12011*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12011*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12011*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12011*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12011*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12011*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12011*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12011*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12012,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E12012,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0139"},null,{"$f":"_xlfn.XLOOKUP($I12012,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12012,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K12012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12012*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12013,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12013,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12013,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12013,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12013*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12013*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12013*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12013*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12013*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12013*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12013*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12013*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12013*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12013*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12013*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12013*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12013*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12013*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12014,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($E12014,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0141"},null,{"$f":"_xlfn.XLOOKUP($I12014,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12014,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K12014*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12014*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12014*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12014*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12014*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12014*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12014*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12014*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12014*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12014*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12014*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12014*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12014*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12014*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12015,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12015,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12015,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12015,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12015*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12016,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0143"},{"$f":"_xlfn.XLOOKUP($E12016,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0143"},null,{"$f":"_xlfn.XLOOKUP($I12016,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12016,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K12016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12016*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12017,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12017,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12017,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12017,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12017*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12018,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($E12018,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0145"},null,{"$f":"_xlfn.XLOOKUP($I12018,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12018,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K12018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12018*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12019,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12019,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12019,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12019,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12019*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12019*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12019*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12019*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12019*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12019*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12019*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12019*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12019*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12019*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12019*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12019*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12019*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12019*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12020,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0147"},{"$f":"_xlfn.XLOOKUP($E12020,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0147"},null,{"$f":"_xlfn.XLOOKUP($I12020,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12020,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K12020*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12020*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12020*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12020*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12020*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12020*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12020*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12020*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12020*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12020*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12020*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12020*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12020*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12020*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12021,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12021,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12021,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12021,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12021*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12022,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($E12022,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0149"},null,{"$f":"_xlfn.XLOOKUP($I12022,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12022,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K12022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12022*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12023,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12023,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12023,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12023,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12023*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12024,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($E12024,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0151"},null,{"$f":"_xlfn.XLOOKUP($I12024,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12024,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K12024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12024*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12025,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12025,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12025,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12025,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12025*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12025*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12025*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12025*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12025*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12025*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12025*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12025*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12025*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12025*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12025*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12025*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12025*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12025*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12026,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($E12026,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0153"},null,{"$f":"_xlfn.XLOOKUP($I12026,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12026,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K12026*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12026*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12026*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12026*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12026*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12026*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12026*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12026*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12026*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12026*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12026*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12026*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12026*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12026*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12027,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12027,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12027,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12027,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12027*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12027*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12027*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12027*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12027*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12027*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12027*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12027*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12027*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12027*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12027*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12027*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12027*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12027*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12028,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($E12028,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0155"},null,{"$f":"_xlfn.XLOOKUP($I12028,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12028,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K12028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12028*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12029,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12029,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12029,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12029,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12029*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12029*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12029*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12029*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12029*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12029*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12029*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12029*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12029*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12029*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12029*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12029*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12029*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12029*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12030,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($E12030,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0157"},null,{"$f":"_xlfn.XLOOKUP($I12030,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12030,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":54.888659092512619},null,{"$f":"$K12030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12030*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12031,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12031,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12031,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12031,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12031*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12032,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($E12032,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0159"},null,{"$f":"_xlfn.XLOOKUP($I12032,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12032,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K12032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12032*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12033,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0163"},{"$f":"_xlfn.XLOOKUP($E12033,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0163"},null,{"$f":"_xlfn.XLOOKUP($I12033,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12033,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K12033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12033*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12034,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0167"},{"$f":"_xlfn.XLOOKUP($E12034,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0167"},null,{"$f":"_xlfn.XLOOKUP($I12034,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12034,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K12034*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12034*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12034*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12034*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12034*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12034*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12034*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12034*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12034*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12034*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12034*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12034*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12034*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12034*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12035,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($E12035,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0171"},null,{"$f":"_xlfn.XLOOKUP($I12035,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12035,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K12035*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12035*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12035*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12035*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12035*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12035*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12035*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12035*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12035*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12035*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12035*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12035*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12035*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12035*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12036,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($E12036,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0175"},null,{"$f":"_xlfn.XLOOKUP($I12036,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12036,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K12036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12036*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12037,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0179"},{"$f":"_xlfn.XLOOKUP($E12037,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0179"},null,{"$f":"_xlfn.XLOOKUP($I12037,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12037,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K12037*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12037*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12037*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12037*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12037*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12037*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12037*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12037*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12037*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12037*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12037*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12037*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12037*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12037*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12038,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($E12038,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0183"},null,{"$f":"_xlfn.XLOOKUP($I12038,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12038,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.97532953785495},null,{"$f":"$K12038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12038*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12039,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($E12039,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0187"},null,{"$f":"_xlfn.XLOOKUP($I12039,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12039,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K12039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12039*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12040,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0191"},{"$f":"_xlfn.XLOOKUP($E12040,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0191"},null,{"$f":"_xlfn.XLOOKUP($I12040,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12040,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K12040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12040*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12041,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($E12041,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0195"},null,{"$f":"_xlfn.XLOOKUP($I12041,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12041,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":227.91426004938813},null,{"$f":"$K12041*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12041*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12041*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12041*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12041*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12041*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12041*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12041*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12041*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12041*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12041*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12041*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12041*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12041*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 17W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12042,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E12042,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0199"},null,{"$f":"_xlfn.XLOOKUP($I12042,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12042,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":147.02155137310623},null,{"$f":"$K12042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12042*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 34W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12043,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0203"},{"$f":"_xlfn.XLOOKUP($E12043,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0203"},null,{"$f":"_xlfn.XLOOKUP($I12043,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12043,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":146.29305912265505},null,{"$f":"$K12043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12043*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED210-Emilio Catenary 71W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12044,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0210"},{"$f":"_xlfn.XLOOKUP($E12044,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0210"},null,{"$f":"_xlfn.XLOOKUP($I12044,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12044,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":205.74400375925427},null,{"$f":"$K12044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12044*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED214-GE Area Lighter Flood Light 150W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12045,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($E12045,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0214"},null,{"$f":"_xlfn.XLOOKUP($I12045,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12045,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":102.49761647262724},null,{"$f":"$K12045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12045*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED218-GE Area Lighter Flood Light 240W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12046,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($E12046,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0218"},null,{"$f":"_xlfn.XLOOKUP($I12046,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12046,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.16838685669434},null,{"$f":"$K12046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12046*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED222-Sirkel Catenary 100W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12047,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0222"},{"$f":"_xlfn.XLOOKUP($E12047,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0222"},null,{"$f":"_xlfn.XLOOKUP($I12047,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12047,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":311.55724877384574},null,{"$f":"$K12047*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12047*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12047*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12047*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12047*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12047*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12047*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12047*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12047*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12047*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12047*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12047*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12047*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12047*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12048,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.80"},{"$f":"_xlfn.XLOOKUP($E12048,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0001"},null,{"$f":"_xlfn.XLOOKUP($I12048,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12048,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.732348394764998},null,{"$f":"$K12048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12048*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"23W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12049,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.81"},{"$f":"_xlfn.XLOOKUP($E12049,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0002"},null,{"$f":"_xlfn.XLOOKUP($I12049,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12049,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":71.617714446381086},null,{"$f":"$K12049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12049*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12050,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.82"},{"$f":"_xlfn.XLOOKUP($E12050,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0003"},null,{"$f":"_xlfn.XLOOKUP($I12050,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12050,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":73.753462859471838},null,{"$f":"$K12050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12050*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12051,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.83"},{"$f":"_xlfn.XLOOKUP($E12051,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0004"},null,{"$f":"_xlfn.XLOOKUP($I12051,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12051,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":75.97850244915513},null,{"$f":"$K12051*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12051*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12051*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12051*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12051*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12051*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12051*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12051*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12051*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12051*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12051*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12051*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12051*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12051*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"17W LED Gerard StreetLED Louvred",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12052,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.84"},{"$f":"_xlfn.XLOOKUP($E12052,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0005"},null,{"$f":"_xlfn.XLOOKUP($I12052,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12052,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.300493855615358},null,{"$f":"$K12052*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12052*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12052*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12052*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12052*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12052*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12052*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12052*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12052*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12052*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12052*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12052*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12052*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12052*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E11913","v":"25W LED GE Evolve "},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12053,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.85"},{"$f":"_xlfn.XLOOKUP($E12053,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0006"},null,{"$f":"_xlfn.XLOOKUP($I12053,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12053,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":52.48466658639591},null,{"$f":"$K12053*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12053*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12053*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12053*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12053*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12053*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12053*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12053*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12053*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12053*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12053*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12053*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12053*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12053*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"35W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12054,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.86"},{"$f":"_xlfn.XLOOKUP($E12054,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0007"},null,{"$f":"_xlfn.XLOOKUP($I12054,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12054,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K12054*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12054*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12054*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12054*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12054*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12054*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12054*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12054*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12054*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12054*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12054*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12054*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12054*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12054*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"29W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12055,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.87"},{"$f":"_xlfn.XLOOKUP($E12055,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0008"},null,{"$f":"_xlfn.XLOOKUP($I12055,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12055,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":90.44125978209631},null,{"$f":"$K12055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12055*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W LED Pecan Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12056,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.88"},{"$f":"_xlfn.XLOOKUP($E12056,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0009"},null,{"$f":"_xlfn.XLOOKUP($I12056,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12056,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K12056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12056*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"36W LED Pecan Luminaire - Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12057,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.89"},{"$f":"_xlfn.XLOOKUP($E12057,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0010"},null,{"$f":"_xlfn.XLOOKUP($I12057,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12057,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.61425517013885},null,{"$f":"$K12057*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12057*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12057*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12057*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12057*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12057*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12057*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12057*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12057*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12057*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12057*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12057*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12057*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12057*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"105W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12058,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.90"},{"$f":"_xlfn.XLOOKUP($E12058,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0011"},null,{"$f":"_xlfn.XLOOKUP($I12058,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12058,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":212.13999092168393},null,{"$f":"$K12058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12058*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Standard Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12059,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.91"},{"$f":"_xlfn.XLOOKUP($E12059,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0012"},null,{"$f":"_xlfn.XLOOKUP($I12059,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12059,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":237.93406356383744},null,{"$f":"$K12059*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12059*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12059*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12059*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12059*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12059*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12059*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12059*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12059*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12059*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12059*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12059*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12059*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12059*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"198W LED Aldridge Forward Distribution",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12060,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.92"},{"$f":"_xlfn.XLOOKUP($E12060,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0013"},null,{"$f":"_xlfn.XLOOKUP($I12060,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12060,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":235.21457073200233},null,{"$f":"$K12060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12060*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"298W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12061,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.93"},{"$f":"_xlfn.XLOOKUP($E12061,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0014"},null,{"$f":"_xlfn.XLOOKUP($I12061,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12061,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":267.60125809294755},null,{"$f":"$K12061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12061*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12062,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0015"},{"$f":"_xlfn.XLOOKUP($E12062,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0015"},null,{"$f":"_xlfn.XLOOKUP($I12062,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12062,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K12062*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12062*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12062*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12062*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12062*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12062*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12062*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12062*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12062*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12062*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12062*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12062*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12062*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12062*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"200W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12063,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0016"},{"$f":"_xlfn.XLOOKUP($E12063,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0016"},null,{"$f":"_xlfn.XLOOKUP($I12063,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12063,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":236.83289509975376},null,{"$f":"$K12063*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12063*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12063*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12063*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12063*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12063*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12063*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12063*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12063*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12063*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12063*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12063*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12063*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12063*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"300W LED Aldridge Luminaire",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12064,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0017"},{"$f":"_xlfn.XLOOKUP($E12064,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0017"},null,{"$f":"_xlfn.XLOOKUP($I12064,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12064,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":266.32847895913665},null,{"$f":"$K12064*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12064*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12064*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12064*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12064*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12064*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12064*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12064*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12064*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12064*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12064*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12064*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12064*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12064*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent <40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12065,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E12065,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0060"},null,{"$f":"_xlfn.XLOOKUP($I12065,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.773998993012341},{"$f":"_xlfn.XLOOKUP($H12065,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K12065*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12065*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12065*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12065*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12065*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12065*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12065*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12065*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12065*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12065*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12065*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12065*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12065*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12065*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Tubular Flourescent >40W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12066,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E12066,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0130"},null,{"$f":"_xlfn.XLOOKUP($I12066,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":59.239465114988157},{"$f":"_xlfn.XLOOKUP($H12066,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K12066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12066*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12067,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E12067,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010"},null,{"$f":"_xlfn.XLOOKUP($I12067,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":101.5131802355034},{"$f":"_xlfn.XLOOKUP($H12067,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K12067*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12067*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12067*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12067*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12067*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12067*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12067*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12067*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12067*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12067*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12067*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12067*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12067*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12067*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12068,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.30"},{"$f":"_xlfn.XLOOKUP($E12068,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0010-TA"},null,{"$f":"_xlfn.XLOOKUP($I12068,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":72.639195900117642},{"$f":"_xlfn.XLOOKUP($H12068,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":27.759223310679388},null,{"$f":"$K12068*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12068*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12068*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12068*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12068*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12068*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12068*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12068*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12068*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12068*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12068*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12068*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12068*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12068*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12069,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.3"},{"$f":"_xlfn.XLOOKUP($E12069,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020"},null,{"$f":"_xlfn.XLOOKUP($I12069,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":96.320611327572863},{"$f":"_xlfn.XLOOKUP($H12069,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":28.622312787243384},null,{"$f":"$K12069*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12069*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12069*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12069*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12069*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12069*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12069*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12069*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12069*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12069*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12069*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12069*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12069*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12069*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"120W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12070,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E12070,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090"},null,{"$f":"_xlfn.XLOOKUP($I12070,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":102.88437460689788},{"$f":"_xlfn.XLOOKUP($H12070,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K12070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12070*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"220W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12071,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E12071,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110"},null,{"$f":"_xlfn.XLOOKUP($I12071,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.481765690617152},{"$f":"_xlfn.XLOOKUP($H12071,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K12071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12071*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x250W High Presure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12072,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E12072,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0120"},null,{"$f":"_xlfn.XLOOKUP($I12072,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":110.12598308187685},{"$f":"_xlfn.XLOOKUP($H12072,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K12072*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12072*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12072*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12072*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12072*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12072*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12072*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12072*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12072*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12072*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12072*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12072*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12072*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12072*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"360W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12073,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.21"},{"$f":"_xlfn.XLOOKUP($E12073,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170"},null,{"$f":"_xlfn.XLOOKUP($I12073,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":85.339548706808898},{"$f":"_xlfn.XLOOKUP($H12073,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.552872355288315},null,{"$f":"$K12073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12073*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12074,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E12074,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0180"},null,{"$f":"_xlfn.XLOOKUP($I12074,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":142.18887681427393},{"$f":"_xlfn.XLOOKUP($H12074,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K12074*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12074*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12074*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12074*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12074*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12074*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12074*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12074*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12074*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12074*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12074*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12074*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12074*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12074*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"3x400W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12075,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E12075,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0190"},null,{"$f":"_xlfn.XLOOKUP($I12075,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":163.22944398502142},{"$f":"_xlfn.XLOOKUP($H12075,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K12075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12075*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12076,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.24"},{"$f":"_xlfn.XLOOKUP($E12076,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0170-TA"},null,{"$f":"_xlfn.XLOOKUP($I12076,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":99.981551698063811},{"$f":"_xlfn.XLOOKUP($H12076,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.925679042613325},null,{"$f":"$K12076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12076*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12077,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.61"},{"$f":"_xlfn.XLOOKUP($E12077,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0020-TA"},null,{"$f":"_xlfn.XLOOKUP($I12077,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":66.715163449702942},{"$f":"_xlfn.XLOOKUP($H12077,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":30.141000214973904},null,{"$f":"$K12077*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12077*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12077*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12077*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12077*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12077*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12077*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12077*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12077*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12077*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12077*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12077*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12077*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12077*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"150W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12078,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.41"},{"$f":"_xlfn.XLOOKUP($E12078,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0090-TA"},null,{"$f":"_xlfn.XLOOKUP($I12078,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":94.12637220569647},{"$f":"_xlfn.XLOOKUP($H12078,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.380000291795966},null,{"$f":"$K12078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12078*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W High Pressure Sodium - Twin Arc",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12079,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.39"},{"$f":"_xlfn.XLOOKUP($E12079,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0110-TA"},null,{"$f":"_xlfn.XLOOKUP($I12079,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":105.01813349205378},{"$f":"_xlfn.XLOOKUP($H12079,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":63.71886955536683},null,{"$f":"$K12079*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12079*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12079*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12079*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12079*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12079*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12079*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12079*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12079*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12079*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12079*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12079*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12079*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12079*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"50W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12080,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E12080,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0010"},null,{"$f":"_xlfn.XLOOKUP($I12080,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":54.290132282450529},{"$f":"_xlfn.XLOOKUP($H12080,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K12080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12080*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"80W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12081,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.05.1"},{"$f":"_xlfn.XLOOKUP($E12081,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0020"},null,{"$f":"_xlfn.XLOOKUP($I12081,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":53.665677678985588},{"$f":"_xlfn.XLOOKUP($H12081,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":21.025384130086902},null,{"$f":"$K12081*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12081*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12081*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12081*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12081*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12081*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12081*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12081*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12081*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12081*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12081*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12081*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12081*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12081*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"125W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12082,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E12082,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0080"},null,{"$f":"_xlfn.XLOOKUP($I12082,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":73.06541688476679},{"$f":"_xlfn.XLOOKUP($H12082,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K12082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12082*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"250W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12083,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E12083,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0190"},null,{"$f":"_xlfn.XLOOKUP($I12083,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":89.169867463501589},{"$f":"_xlfn.XLOOKUP($H12083,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K12083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12083*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12084,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E12084,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0220"},null,{"$f":"_xlfn.XLOOKUP($I12084,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.353156167907059},{"$f":"_xlfn.XLOOKUP($H12084,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K12084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12084*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x400W Mercury Vapour",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12085,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E12085,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MVA0230"},null,{"$f":"_xlfn.XLOOKUP($I12085,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":90.511869088794498},{"$f":"_xlfn.XLOOKUP($H12085,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K12085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12085*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"70W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12086,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E12086,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0060"},null,{"$f":"_xlfn.XLOOKUP($I12086,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":77.397504146569247},{"$f":"_xlfn.XLOOKUP($H12086,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K12086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12086*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"400W Metal Hallide",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12087,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.11"},{"$f":"_xlfn.XLOOKUP($E12087,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0070"},null,{"$f":"_xlfn.XLOOKUP($I12087,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":80.794190744053239},{"$f":"_xlfn.XLOOKUP($H12087,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K12087*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12087*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12087*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12087*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12087*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12087*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12087*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12087*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12087*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12087*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12087*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12087*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12087*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12087*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Incandescent 60",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12088,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E12088,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"INC0030"},null,{"$f":"_xlfn.XLOOKUP($I12088,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":70.960441910354163},{"$f":"_xlfn.XLOOKUP($H12088,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K12088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12088*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"1000W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12089,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E12089,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"MHR0100"},null,{"$f":"_xlfn.XLOOKUP($I12089,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":130.12107941953556},{"$f":"_xlfn.XLOOKUP($H12089,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K12089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12089*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"600W High Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12090,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E12090,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"HPS0210"},null,{"$f":"_xlfn.XLOOKUP($I12090,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":150.47533857395857},{"$f":"_xlfn.XLOOKUP($H12090,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K12090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12090*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"42W CFL Standard",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12091,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.43"},{"$f":"_xlfn.XLOOKUP($E12091,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0350"},null,{"$f":"_xlfn.XLOOKUP($I12091,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":83.957649225063591},{"$f":"_xlfn.XLOOKUP($H12091,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":29.476000402896499},null,{"$f":"$K12091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12091*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"32W Compact Flourescent",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12092,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"Compact_Fluro_32W"},{"$f":"_xlfn.XLOOKUP($E12092,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0355"},null,{"$f":"_xlfn.XLOOKUP($I12092,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":51.511221020280118},{"$f":"_xlfn.XLOOKUP($H12092,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":87.872018673105089},null,{"$f":"$K12092*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12092*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12092*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12092*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12092*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12092*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12092*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12092*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12092*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12092*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12092*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12092*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12092*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12092*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x14W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12093,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E12093,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0360"},null,{"$f":"_xlfn.XLOOKUP($I12093,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":75.170570257553521},{"$f":"_xlfn.XLOOKUP($H12093,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K12093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12093*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"2x24W T5 Fluoro",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12094,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E12094,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"FLU0370"},null,{"$f":"_xlfn.XLOOKUP($I12094,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":67.590956030855395},{"$f":"_xlfn.XLOOKUP($H12094,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K12094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12094*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"55W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12095,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E12095,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0030"},null,{"$f":"_xlfn.XLOOKUP($I12095,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":107.26621411796299},{"$f":"_xlfn.XLOOKUP($H12095,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K12095*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12095*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12095*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12095*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12095*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12095*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12095*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12095*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12095*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12095*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12095*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12095*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12095*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12095*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"100W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12096,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7107.09.7"},{"$f":"_xlfn.XLOOKUP($E12096,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0040"},null,{"$f":"_xlfn.XLOOKUP($I12096,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":225.2324058318282},{"$f":"_xlfn.XLOOKUP($H12096,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.537766412070681},null,{"$f":"$K12096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12096*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"135W Low Pressure Sodium",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12097,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E12097,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LPS0050"},null,{"$f":"_xlfn.XLOOKUP($I12097,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":339.48975013749475},{"$f":"_xlfn.XLOOKUP($H12097,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K12097*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12097*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12097*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12097*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12097*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12097*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12097*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12097*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12097*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12097*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12097*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12097*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12097*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12097*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12098,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E12098,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I12098,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H12098,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":105.47074700859291},null,{"$f":"$K12098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12098*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"11m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12099,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"11m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E12099,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I12099,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H12099,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":152.00002702670633},null,{"$f":"$K12099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12099*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12100,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E12100,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I12100,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H12100,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":176.59084939568589},null,{"$f":"$K12100*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12100*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12100*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12100*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12100*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12100*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12100*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12100*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12100*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12100*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12100*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12100*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12100*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12100*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"14m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12101,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"14m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E12101,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I12101,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H12101,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":188.71015555443418},null,{"$f":"$K12101*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12101*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12101*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12101*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12101*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12101*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12101*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12101*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12101*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12101*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12101*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12101*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12101*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12101*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15.5m Timber Pole",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12102,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"15.5m_Timber_Pole"},{"$f":"_xlfn.XLOOKUP($E12102,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"WOOD POLE"},null,{"$f":"_xlfn.XLOOKUP($I12102,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":18.781524908952285},{"$f":"_xlfn.XLOOKUP($H12102,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":197.05356277890195},null,{"$f":"$K12102*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12102*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12102*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12102*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12102*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12102*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12102*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12102*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12102*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12102*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12102*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12102*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12102*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12102*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"7.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12103,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7.5_Single"},{"$f":"_xlfn.XLOOKUP($E12103,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I12103,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H12103,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":203.83863499065285},null,{"$f":"$K12103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12103*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"9.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12104,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"9.0_Single"},{"$f":"_xlfn.XLOOKUP($E12104,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I12104,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H12104,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":226.2831094818477},null,{"$f":"$K12104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12104*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"10.5m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12105,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"10.5_Single"},{"$f":"_xlfn.XLOOKUP($E12105,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I12105,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H12105,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":361.72386919462673},null,{"$f":"$K12105*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12105*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12105*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12105*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12105*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12105*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12105*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12105*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12105*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12105*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12105*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12105*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12105*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12105*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12.0m Steel Column Single Outreach",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12106,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"12.0_Single"},{"$f":"_xlfn.XLOOKUP($E12106,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I12106,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H12106,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":378.27162020005193},null,{"$f":"$K12106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12106*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"12m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12107,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.73"},{"$f":"_xlfn.XLOOKUP($E12107,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I12107,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H12107,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":504.31302794165572},null,{"$f":"$K12107*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12107*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12107*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12107*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12107*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12107*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12107*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12107*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12107*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12107*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12107*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12107*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12107*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12107*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"15m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12108,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.74"},{"$f":"_xlfn.XLOOKUP($E12108,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I12108,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H12108,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":555.07271183184741},null,{"$f":"$K12108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12108*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"18m Roundabout Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12109,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.75"},{"$f":"_xlfn.XLOOKUP($E12109,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"R/BOUT COLUMN"},null,{"$f":"_xlfn.XLOOKUP($I12109,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H12109,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":744.21296251791864},null,{"$f":"$K12109*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12109*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12109*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12109*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12109*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12109*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12109*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12109*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12109*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12109*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12109*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12109*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12109*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12109*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"SHARED OR NO POLE",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12110,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E12110,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SHARED OR NO POLE"},null,{"$f":"_xlfn.XLOOKUP($I12110,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":0},{"$f":"_xlfn.XLOOKUP($H12110,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K12110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12110*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Suspended",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12111,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E12111,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"SUSPENDED"},null,{"$f":"_xlfn.XLOOKUP($I12111,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":37.56304981790457},{"$f":"_xlfn.XLOOKUP($H12111,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K12111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12111*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Decorative Category P Column",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12112,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"7206.10.71"},{"$f":"_xlfn.XLOOKUP($E12112,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"STEEL POLE"},null,{"$f":"_xlfn.XLOOKUP($I12112,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":16.329021997694529},{"$f":"_xlfn.XLOOKUP($H12112,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":210.45813190162536},null,{"$f":"$K12112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12112*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Night Patrol Per Asset Inspection",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12113,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"NO_CAPEX"},{"$f":"_xlfn.XLOOKUP($E12113,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"Street Patrol"},null,{"$f":"_xlfn.XLOOKUP($I12113,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":9.79839470442049},{"$f":"_xlfn.XLOOKUP($H12113,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":0},null,{"$f":"$K12113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12113*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12114,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0101"},{"$f":"_xlfn.XLOOKUP($E12114,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0101"},null,{"$f":"_xlfn.XLOOKUP($I12114,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12114,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.849606873085662},null,{"$f":"$K12114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12114*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12115,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12115,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12115,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12115,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12115*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12116,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0103"},{"$f":"_xlfn.XLOOKUP($E12116,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0103"},null,{"$f":"_xlfn.XLOOKUP($I12116,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12116,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":74.124163381820807},null,{"$f":"$K12116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12116*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E11977","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga Connected"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12117,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12117,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12117,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12117,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12117*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12118,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0105"},{"$f":"_xlfn.XLOOKUP($E12118,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0105"},null,{"$f":"_xlfn.XLOOKUP($I12118,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12118,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":57.239665172316968},null,{"$f":"$K12118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12118*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3  3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12119,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12119,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12119,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12119,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12119*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12120,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0107"},{"$f":"_xlfn.XLOOKUP($E12120,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0107"},null,{"$f":"_xlfn.XLOOKUP($I12120,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12120,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.514221681052106},null,{"$f":"$K12120*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12120*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12120*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12120*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12120*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12120*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12120*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12120*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12120*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12120*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12120*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12120*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12120*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12120*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12121,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12121,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12121,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12121,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12121*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12122,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0109"},{"$f":"_xlfn.XLOOKUP($E12122,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0109"},null,{"$f":"_xlfn.XLOOKUP($I12122,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12122,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":55.743570394259656},null,{"$f":"$K12122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12122*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12123,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12123,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12123,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12123,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12123*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12124,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0111"},{"$f":"_xlfn.XLOOKUP($E12124,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0111"},null,{"$f":"_xlfn.XLOOKUP($I12124,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12124,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":65.575050364350503},null,{"$f":"$K12124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12124*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12125,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12125,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12125,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12125,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12125*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12126,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0113"},{"$f":"_xlfn.XLOOKUP($E12126,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0113"},null,{"$f":"_xlfn.XLOOKUP($I12126,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12126,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":61.727949506488862},null,{"$f":"$K12126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12126*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12127,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12127,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12127,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12127,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12127*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12128,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0115"},{"$f":"_xlfn.XLOOKUP($E12128,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0115"},null,{"$f":"_xlfn.XLOOKUP($I12128,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12128,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":66.002506015224029},null,{"$f":"$K12128*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12128*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12128*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12128*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12128*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12128*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12128*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12128*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12128*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12128*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12128*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12128*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12128*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12128*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12129,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12129,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12129,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12129,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12129*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12129*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12129*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12129*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12129*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12129*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12129*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12129*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12129*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12129*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12129*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12129*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12129*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12129*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12130,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0117"},{"$f":"_xlfn.XLOOKUP($E12130,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0117"},null,{"$f":"_xlfn.XLOOKUP($I12130,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12130,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K12130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12130*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12131,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12131,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12131,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12131,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12131*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12132,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0119"},{"$f":"_xlfn.XLOOKUP($E12132,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0119"},null,{"$f":"_xlfn.XLOOKUP($I12132,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12132,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K12132*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12132*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12132*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12132*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12132*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12132*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12132*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12132*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12132*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12132*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12132*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12132*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12132*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12132*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12133,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12133,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12133,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12133,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12133*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12133*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12133*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12133*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12133*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12133*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12133*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12133*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12133*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12133*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12133*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12133*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12133*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12133*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12134,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0121"},{"$f":"_xlfn.XLOOKUP($E12134,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0121"},null,{"$f":"_xlfn.XLOOKUP($I12134,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12134,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":131.99205638289982},null,{"$f":"$K12134*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12134*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12134*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12134*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12134*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12134*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12134*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12134*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12134*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12134*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12134*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12134*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12134*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12134*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12135,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12135,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12135,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12135,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12135*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12135*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12135*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12135*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12135*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12135*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12135*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12135*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12135*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12135*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12135*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12135*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12135*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12135*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12136,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0123"},{"$f":"_xlfn.XLOOKUP($E12136,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0123"},null,{"$f":"_xlfn.XLOOKUP($I12136,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12136,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K12136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12136*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12137,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12137,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12137,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12137,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12137*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12138,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0125"},{"$f":"_xlfn.XLOOKUP($E12138,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0125"},null,{"$f":"_xlfn.XLOOKUP($I12138,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12138,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":135.19797376445115},null,{"$f":"$K12138*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12138*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12138*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12138*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12138*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12138*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12138*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12138*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12138*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12138*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12138*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12138*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12138*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12138*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12139,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12139,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12139,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12139,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12139*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12140,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0127"},{"$f":"_xlfn.XLOOKUP($E12140,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0127"},null,{"$f":"_xlfn.XLOOKUP($I12140,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12140,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":136.26661289163494},null,{"$f":"$K12140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12140*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12141,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12141,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12141,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12141,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12141*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12141*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12141*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12141*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12141*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12141*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12141*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12141*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12141*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12141*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12141*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12141*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12141*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12141*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12142,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0129"},{"$f":"_xlfn.XLOOKUP($E12142,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0129"},null,{"$f":"_xlfn.XLOOKUP($I12142,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12142,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":196.11040401392714},null,{"$f":"$K12142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12142*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12143,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12143,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12143,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12143,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12143*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12143*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12143*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12143*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12143*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12143*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12143*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12143*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12143*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12143*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12143*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12143*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12143*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12143*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12144,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0131"},{"$f":"_xlfn.XLOOKUP($E12144,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0131"},null,{"$f":"_xlfn.XLOOKUP($I12144,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12144,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":200.38496052266228},null,{"$f":"$K12144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12144*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12145,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12145,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12145,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12145,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12145*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12145*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12145*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12145*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12145*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12145*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12145*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12145*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12145*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12145*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12145*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12145*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12145*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12145*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12146,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0133"},{"$f":"_xlfn.XLOOKUP($E12146,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0133"},null,{"$f":"_xlfn.XLOOKUP($I12146,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12146,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K12146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12146*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12147,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12147,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12147,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12147,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12147*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12147*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12147*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12147*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12147*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12147*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12147*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12147*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12147*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12147*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12147*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12147*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12147*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12147*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12148,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0135"},{"$f":"_xlfn.XLOOKUP($E12148,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0135"},null,{"$f":"_xlfn.XLOOKUP($I12148,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12148,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K12148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12148*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12149,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12149,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12149,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12149,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12149*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12149*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12149*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12149*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12149*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12149*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12149*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12149*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12149*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12149*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12149*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12149*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12149*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12149*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12150,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0137"},{"$f":"_xlfn.XLOOKUP($E12150,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0137"},null,{"$f":"_xlfn.XLOOKUP($I12150,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12150,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K12150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12150*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12151,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12151,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12151,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12151,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12151*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12151*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12151*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12151*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12151*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12151*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12151*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12151*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12151*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12151*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12151*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12151*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12151*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12151*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12152,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0139"},{"$f":"_xlfn.XLOOKUP($E12152,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0139"},null,{"$f":"_xlfn.XLOOKUP($I12152,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12152,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K12152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12152*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12153,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12153,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12153,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12153,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12153*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12153*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12153*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12153*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12153*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12153*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12153*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12153*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12153*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12153*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12153*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12153*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12153*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12153*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12154,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0141"},{"$f":"_xlfn.XLOOKUP($E12154,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0141"},null,{"$f":"_xlfn.XLOOKUP($I12154,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12154,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K12154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12154*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12155,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12155,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12155,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12155,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12155*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12155*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12155*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12155*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12155*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12155*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12155*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12155*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12155*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12155*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12155*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12155*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12155*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12155*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12156,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0143"},{"$f":"_xlfn.XLOOKUP($E12156,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0143"},null,{"$f":"_xlfn.XLOOKUP($I12156,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12156,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K12156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12156*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12157,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12157,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12157,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12157,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12157*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12158,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0145"},{"$f":"_xlfn.XLOOKUP($E12158,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0145"},null,{"$f":"_xlfn.XLOOKUP($I12158,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12158,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":69.742742960367281},null,{"$f":"$K12158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12158*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12159,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12159,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12159,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12159,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12159*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12160,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0147"},{"$f":"_xlfn.XLOOKUP($E12160,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0147"},null,{"$f":"_xlfn.XLOOKUP($I12160,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12160,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":78.719311628711111},null,{"$f":"$K12160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12160*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12161,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12161,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12161,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12161,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12161*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12161*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12161*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12161*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12161*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12161*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12161*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12161*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12161*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12161*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12161*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12161*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12161*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12161*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12162,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0149"},{"$f":"_xlfn.XLOOKUP($E12162,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0149"},null,{"$f":"_xlfn.XLOOKUP($I12162,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12162,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K12162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12162*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12163,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12163,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12163,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12163,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12163*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12163*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12163*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12163*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12163*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12163*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12163*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12163*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12163*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12163*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12163*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12163*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12163*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12163*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12164,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0151"},{"$f":"_xlfn.XLOOKUP($E12164,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0151"},null,{"$f":"_xlfn.XLOOKUP($I12164,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12164,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K12164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12164*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12165,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12165,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12165,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12165,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12165*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12165*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12165*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12165*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12165*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12165*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12165*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12165*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12165*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12165*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12165*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12165*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12165*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12165*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12166,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0153"},{"$f":"_xlfn.XLOOKUP($E12166,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0153"},null,{"$f":"_xlfn.XLOOKUP($I12166,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12166,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.38211468213107},null,{"$f":"$K12166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12166*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12167,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12167,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12167,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12167,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12167*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12168,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0155"},{"$f":"_xlfn.XLOOKUP($E12168,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0155"},null,{"$f":"_xlfn.XLOOKUP($I12168,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12168,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":128.35868335047491},null,{"$f":"$K12168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12168*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12169,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12169,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12169,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12169,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12169*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12170,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0157"},{"$f":"_xlfn.XLOOKUP($E12170,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0157"},null,{"$f":"_xlfn.XLOOKUP($I12170,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12170,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":54.888659092512619},null,{"$f":"$K12170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12170*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED 17W Luminaire GE Evolve 3000K P4/P5 Connected",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12171,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($E12171,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":{"$error":"#N/A"}},null,{"$f":"_xlfn.XLOOKUP($I12171,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($H12171,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":{"$error":"#N/A"}},null,{"$f":"$K12171*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12171*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12171*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12171*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12171*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12171*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$K12171*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},null,{"$f":"$L12171*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12171*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12171*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12171*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12171*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12171*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}},{"$f":"$L12171*'I_Number of assets'!#REF!","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12172,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0159"},{"$f":"_xlfn.XLOOKUP($E12172,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0159"},null,{"$f":"_xlfn.XLOOKUP($I12172,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12172,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K12172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12172*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12173,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0163"},{"$f":"_xlfn.XLOOKUP($E12173,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0163"},null,{"$f":"_xlfn.XLOOKUP($I12173,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12173,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K12173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12173*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 17W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12174,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0167"},{"$f":"_xlfn.XLOOKUP($E12174,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0167"},null,{"$f":"_xlfn.XLOOKUP($I12174,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12174,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K12174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12174*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Bourke Hill 34W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12175,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0171"},{"$f":"_xlfn.XLOOKUP($E12175,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0171"},null,{"$f":"_xlfn.XLOOKUP($I12175,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12175,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":122.21577287893075},null,{"$f":"$K12175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12175*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12176,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0175"},{"$f":"_xlfn.XLOOKUP($E12176,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0175"},null,{"$f":"_xlfn.XLOOKUP($I12176,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12176,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K12176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12176*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12177,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0179"},{"$f":"_xlfn.XLOOKUP($E12177,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0179"},null,{"$f":"_xlfn.XLOOKUP($I12177,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12177,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":217.41903271238013},null,{"$f":"$K12177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12177*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 155W LED Aeroscreen luminaire Top Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12178,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0183"},{"$f":"_xlfn.XLOOKUP($E12178,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0183"},null,{"$f":"_xlfn.XLOOKUP($I12178,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12178,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.97532953785495},null,{"$f":"$K12178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12178*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 80W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12179,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0187"},{"$f":"_xlfn.XLOOKUP($E12179,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0187"},null,{"$f":"_xlfn.XLOOKUP($I12179,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12179,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K12179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12179*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Parkville 100W LED Aeroscreen luminaire Side Entry",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12180,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0191"},{"$f":"_xlfn.XLOOKUP($E12180,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0191"},null,{"$f":"_xlfn.XLOOKUP($I12180,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12180,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":222.35796322391329},null,{"$f":"$K12180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12180*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"E12041","v":"Parkville 155W LED Aeroscreen luminaire Side Entry"},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12181,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0195"},{"$f":"_xlfn.XLOOKUP($E12181,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0195"},null,{"$f":"_xlfn.XLOOKUP($I12181,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12181,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":227.91426004938813},null,{"$f":"$K12181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12181*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 17W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12182,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0199"},{"$f":"_xlfn.XLOOKUP($E12182,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0199"},null,{"$f":"_xlfn.XLOOKUP($I12182,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12182,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":147.02155137310623},null,{"$f":"$K12182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12182*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"Kensington 34W LED 3000k",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12183,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0203"},{"$f":"_xlfn.XLOOKUP($E12183,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0203"},null,{"$f":"_xlfn.XLOOKUP($I12183,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":36.355533476693545},{"$f":"_xlfn.XLOOKUP($H12183,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":146.29305912265505},null,{"$f":"$K12183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12183*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED210-Emilio Catenary 71W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12184,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0210"},{"$f":"_xlfn.XLOOKUP($E12184,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0210"},null,{"$f":"_xlfn.XLOOKUP($I12184,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12184,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":205.74400375925427},null,{"$f":"$K12184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12184*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED214-GE Area Lighter Flood Light 150W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12185,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0214"},{"$f":"_xlfn.XLOOKUP($E12185,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0214"},null,{"$f":"_xlfn.XLOOKUP($I12185,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12185,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":102.49761647262724},null,{"$f":"$K12185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12185*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED218-GE Area Lighter Flood Light 240W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12186,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0218"},{"$f":"_xlfn.XLOOKUP($E12186,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0218"},null,{"$f":"_xlfn.XLOOKUP($I12186,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12186,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":119.16838685669434},null,{"$f":"$K12186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12186*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},"LED222-Sirkel Catenary 100W",{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($E12187,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!K$6:K$183)","v":"LED0222"},{"$f":"_xlfn.XLOOKUP($E12187,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!L$6:L$183)","v":"LED0222"},null,{"$f":"_xlfn.XLOOKUP($I12187,'O_OPEX Tariff Summary'!$R$8:$R$137,'O_OPEX Tariff Summary'!$AC$8:$AC$137)","v":42.827111150495845},{"$f":"_xlfn.XLOOKUP($H12187,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!$Y$14:$Y$144)","v":311.55724877384574},null,{"$f":"$K12187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$K12187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L12187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}},{"$f":"$L12187*'I_Number of assets'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"O_CAPEX Breakdown","index":9,"n_rows":156,"n_cols":39,"rows_kept":156,"cut":false,"hidden":true,"merged":[[2,25,2,31],[2,33,2,38],[2,5,2,11],[2,18,2,23]]}
[null,"Annuity charges"]
[null,"This sheet summarise the capex annuity costs for each lamp type."]
[null,null,null,null,null,"Assets which incur annuity charge",null,null,null,null,null,null,null,null,null,null,{"$f":"\"CAPEX - Real \"&'I_Global Inputs'!$F$58&\" price\"","v":"CAPEX - Real FY25 price"},null,{"$f":"\"Total capex incurred - Real \"&'I_Global Inputs'!$F$58","v":"Total capex incurred - Real FY25"},null,null,null,null,null,null,"Customer funded asset Population",null,null,null,null,null,null,null,{"$f":"\"Customer capex incurred - Real \"&'I_Global Inputs'!$F$58","v":"Customer capex incurred - Real FY25"}]
[null,"Type","Light globe category","Description","Sparklines","FY23","FY24","FY25","FY26","FY27","FY28","FY29","Category","Grouping","Mapped to Assembly/Item","Mapping Code","Total",null,{"$f":"G4","v":"FY24"},"FY25","FY26","FY27","FY28","FY29",null,"FY23","FY24","FY25","FY26","FY27","FY28","FY29",null,{"$f":"S4","v":"FY24"},{"$f":"T4","v":"FY25"},"FY26","FY27","FY28","FY29"]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P5,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N5,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P5,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P5)","v":"LED 36W Gerard Luminaire (Cat P3)"},null,{"$f":"IF($O5=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O5))","v":988},{"$f":"IF($O5=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O5))","v":912},{"$f":"IF($O5=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O5))","v":912},{"$f":"IF($O5=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O5))","v":912},{"$f":"IF($O5=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O5))","v":912},{"$f":"IF($O5=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O5))","v":912},{"$f":"IF($O5=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O5))","v":912},{"$f":"IF(B5=\"Lamp\", VLOOKUP(P5,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P5,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P5,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P5,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P5)","v":"7206.05.80"},"LED0001",{"$f":"_xlfn.XLOOKUP($O5,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":565.12904081020122},null,{"$f":"MAX(G5-F5,0)*$Q5","v":0},{"$f":"MAX(H5-G5,0)*$Q5","v":0},{"$f":"MAX(I5-H5,0)*$Q5","v":0},{"$f":"MAX(J5-I5,0)*$Q5","v":0},{"$f":"MAX(K5-J5,0)*$Q5","v":0},{"$f":"MAX(L5-K5,0)*$Q5","v":0},null,{"$f":"IF($O5=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O5))","v":941.04752275025282},{"$f":"IF($O5=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O5))","v":857},{"$f":"IF($O5=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O5))","v":941.04752275025282},{"$f":"IF($O5=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O5))","v":941.04752275025282},{"$f":"IF($O5=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O5))","v":941.04752275025282},{"$f":"IF($O5=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O5))","v":941.04752275025282},{"$f":"IF($O5=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O5))","v":941.04752275025282},null,{"$f":"MAX(AA5-Z5,0)*$Q5","v":0},{"$f":"MAX(AB5-AA5,0)*$Q5","v":47497.695914323944},{"$f":"MAX(AC5-AB5,0)*$Q5","v":0},{"$f":"MAX(AD5-AC5,0)*$Q5","v":0},{"$f":"MAX(AE5-AD5,0)*$Q5","v":0},{"$f":"MAX(AF5-AE5,0)*$Q5","v":0}]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P6,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N6,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P6,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P6)","v":"LED 23W Gerard Luminaire (Cat P3) - Aeroscreen"},null,{"$f":"IF($O6=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O6))","v":2513},{"$f":"IF($O6=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O6))","v":2441},{"$f":"IF($O6=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O6))","v":2441},{"$f":"IF($O6=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O6))","v":2441},{"$f":"IF($O6=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O6))","v":2441},{"$f":"IF($O6=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O6))","v":2441},{"$f":"IF($O6=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O6))","v":2441},{"$f":"IF(B6=\"Lamp\", VLOOKUP(P6,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P6,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P6,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P6,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P6)","v":"7206.05.81"},"LED0002",{"$f":"_xlfn.XLOOKUP($O6,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":534.42486768177321},null,{"$f":"MAX(G6-F6,0)*$Q6","v":0},0,0,0,0,0,null,{"$f":"IF($O6=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O6))","v":2388.1490461049284},{"$f":"IF($O6=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O6))","v":2374},{"$f":"IF($O6=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O6))","v":2388.1490461049284},{"$f":"IF($O6=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O6))","v":2388.1490461049284},{"$f":"IF($O6=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O6))","v":2388.1490461049284},{"$f":"IF($O6=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O6))","v":2388.1490461049284},{"$f":"IF($O6=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O6))","v":2388.1490461049284},null,{"$f":"MAX(AA6-Z6,0)*$Q6","v":0},7561.6020924496697,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P7,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N7,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P7,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P7)","v":"LED 17W Gerard Luminaire (Cat P4/P5)"},null,{"$f":"IF($O7=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O7))","v":25443},{"$f":"IF($O7=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O7))","v":25193},{"$f":"IF($O7=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O7))","v":25193},{"$f":"IF($O7=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O7))","v":25193},{"$f":"IF($O7=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O7))","v":25193},{"$f":"IF($O7=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O7))","v":25193},{"$f":"IF($O7=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O7))","v":25193},{"$f":"IF(B7=\"Lamp\", VLOOKUP(P7,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P7,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P7,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P7,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P7)","v":"7206.05.82"},"LED0003",{"$f":"_xlfn.XLOOKUP($O7,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":550.36222440825929},null,0,0,0,0,0,0,null,{"$f":"IF($O7=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O7))","v":22544.26566741414},{"$f":"IF($O7=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O7))","v":24616},{"$f":"IF($O7=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O7))","v":22544.26566741414},{"$f":"IF($O7=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O7))","v":22544.26566741414},{"$f":"IF($O7=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O7))","v":22544.26566741414},{"$f":"IF($O7=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O7))","v":22544.26566741414},{"$f":"IF($O7=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O7))","v":22544.26566741414},null,1140204.3156649144,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P8,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N8,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P8,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P8)","v":"LED 17W Gerard Luminaire (Cat P4/P5) - Aeroscreen"},null,{"$f":"IF($O8=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O8))","v":60},{"$f":"IF($O8=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O8))","v":64},{"$f":"IF($O8=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O8))","v":64},{"$f":"IF($O8=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O8))","v":64},{"$f":"IF($O8=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O8))","v":64},{"$f":"IF($O8=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O8))","v":64},{"$f":"IF($O8=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O8))","v":64},{"$f":"IF(B8=\"Lamp\", VLOOKUP(P8,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P8,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P8,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P8,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P8)","v":"7206.05.83"},"LED0004",{"$f":"_xlfn.XLOOKUP($O8,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":566.9658887041013},null,2267.8635548164052,0,0,0,0,0,null,{"$f":"IF($O8=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O8))","v":54},{"$f":"IF($O8=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O8))","v":51},{"$f":"IF($O8=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O8))","v":54},{"$f":"IF($O8=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O8))","v":54},{"$f":"IF($O8=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O8))","v":54},{"$f":"IF($O8=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O8))","v":54},{"$f":"IF($O8=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O8))","v":54},null,0,1700.8976661123038,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P9,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N9,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P9,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P9)","v":"LED 17W Gerard Luminaire - Louvred (Cat P4/P5 RRW)"},null,{"$f":"IF($O9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O9))","v":0},{"$f":"IF($O9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O9))","v":0},{"$f":"IF($O9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O9))","v":0},{"$f":"IF($O9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O9))","v":0},{"$f":"IF($O9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O9))","v":0},{"$f":"IF($O9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O9))","v":0},{"$f":"IF($O9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O9))","v":0},{"$f":"IF(B9=\"Lamp\", VLOOKUP(P9,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P9,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P9,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P9,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P9)","v":"7206.05.84"},"LED0005",{"$f":"_xlfn.XLOOKUP($O9,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":457.43582535214529},null,0,0,0,0,0,0,null,{"$f":"IF($O9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O9))","v":0},{"$f":"IF($O9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O9))","v":0},{"$f":"IF($O9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O9))","v":0},{"$f":"IF($O9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O9))","v":0},{"$f":"IF($O9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O9))","v":0},{"$f":"IF($O9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O9))","v":0},{"$f":"IF($O9=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O9))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P10,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N10,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P10,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P10)","v":"LED 25W GE Evolve Luminaire (Cat P4/P5)"},null,{"$f":"IF($O10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O10))","v":4695},{"$f":"IF($O10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O10))","v":4583},{"$f":"IF($O10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O10))","v":4583},{"$f":"IF($O10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O10))","v":4583},{"$f":"IF($O10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O10))","v":4583},{"$f":"IF($O10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O10))","v":4583},{"$f":"IF($O10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O10))","v":4583},{"$f":"IF(B10=\"Lamp\", VLOOKUP(P10,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P10,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P10,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P10,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P10)","v":"7206.05.85"},"LED0006",{"$f":"_xlfn.XLOOKUP($O10,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":391.65046263458316},null,0,0,0,0,0,0,null,{"$f":"IF($O10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O10))","v":4309.4926611359288},{"$f":"IF($O10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O10))","v":4407},{"$f":"IF($O10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O10))","v":4309.4926611359288},{"$f":"IF($O10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O10))","v":4309.4926611359288},{"$f":"IF($O10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O10))","v":4309.4926611359288},{"$f":"IF($O10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O10))","v":4309.4926611359288},{"$f":"IF($O10=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O10))","v":4309.4926611359288},null,38188.794376380574,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P11,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N11,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P11,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P11)","v":"LED 35W Pecan Luminaire (Cat P3)"},null,{"$f":"IF($O11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O11))","v":49},{"$f":"IF($O11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O11))","v":48},{"$f":"IF($O11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O11))","v":48},{"$f":"IF($O11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O11))","v":48},{"$f":"IF($O11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O11))","v":48},{"$f":"IF($O11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O11))","v":48},{"$f":"IF($O11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O11))","v":48},{"$f":"IF(B11=\"Lamp\", VLOOKUP(P11,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P11,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P11,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P11,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P11)","v":"7206.05.86"},"LED0007",{"$f":"_xlfn.XLOOKUP($O11,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":674.88970662707425},null,0,0,0,0,0,0,null,{"$f":"IF($O11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O11))","v":46.869565217391305},{"$f":"IF($O11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O11))","v":47},{"$f":"IF($O11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O11))","v":46.869565217391305},{"$f":"IF($O11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O11))","v":46.869565217391305},{"$f":"IF($O11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O11))","v":46.869565217391305},{"$f":"IF($O11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O11))","v":46.869565217391305},{"$f":"IF($O11=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O11))","v":46.869565217391305},null,88.029092168748605,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P12,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N12,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P12,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P12)","v":"LED 29W Pecan Luminaire (Cat P3) - Aeroscreen"},null,{"$f":"IF($O12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O12))","v":24},{"$f":"IF($O12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O12))","v":22},{"$f":"IF($O12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O12))","v":22},{"$f":"IF($O12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O12))","v":22},{"$f":"IF($O12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O12))","v":22},{"$f":"IF($O12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O12))","v":22},{"$f":"IF($O12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O12))","v":22},{"$f":"IF(B12=\"Lamp\", VLOOKUP(P12,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P12,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P12,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P12,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P12)","v":"7206.05.87"},"LED0008",{"$f":"_xlfn.XLOOKUP($O12,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":674.88970662707425},null,0,0,0,0,0,0,null,{"$f":"IF($O12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O12))","v":18},{"$f":"IF($O12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O12))","v":9},{"$f":"IF($O12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O12))","v":18},{"$f":"IF($O12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O12))","v":18},{"$f":"IF($O12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O12))","v":18},{"$f":"IF($O12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O12))","v":18},{"$f":"IF($O12=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O12))","v":18},null,0,6074.0073596436687,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P13,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N13,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P13,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P13)","v":"LED 42W Pecan Luminaire (Cat V5)"},null,{"$f":"IF($O13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O13))","v":4},{"$f":"IF($O13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O13))","v":5},{"$f":"IF($O13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O13))","v":5},{"$f":"IF($O13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O13))","v":5},{"$f":"IF($O13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O13))","v":5},{"$f":"IF($O13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O13))","v":5},{"$f":"IF($O13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O13))","v":5},{"$f":"IF(B13=\"Lamp\", VLOOKUP(P13,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P13,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P13,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P13,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P13)","v":"7206.05.88"},"LED0009",{"$f":"_xlfn.XLOOKUP($O13,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":982.13034928666093},null,982.13034928666093,0,0,0,0,0,null,{"$f":"IF($O13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O13))","v":1},{"$f":"IF($O13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O13))","v":3},{"$f":"IF($O13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O13))","v":1},{"$f":"IF($O13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O13))","v":1},{"$f":"IF($O13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O13))","v":1},{"$f":"IF($O13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O13))","v":1},{"$f":"IF($O13=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O13))","v":1},null,1964.2606985733219,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P14,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N14,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P14,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P14)","v":"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen"},null,{"$f":"IF($O14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O14))","v":53},{"$f":"IF($O14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O14))","v":53},{"$f":"IF($O14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O14))","v":53},{"$f":"IF($O14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O14))","v":53},{"$f":"IF($O14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O14))","v":53},{"$f":"IF($O14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O14))","v":53},{"$f":"IF($O14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O14))","v":53},{"$f":"IF(B14=\"Lamp\", VLOOKUP(P14,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P14,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P14,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P14,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P14)","v":"7206.05.89"},"LED0010",{"$f":"_xlfn.XLOOKUP($O14,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":982.13034928666093},null,0,0,0,0,0,0,null,{"$f":"IF($O14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O14))","v":52},{"$f":"IF($O14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O14))","v":53},{"$f":"IF($O14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O14))","v":52},{"$f":"IF($O14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O14))","v":52},{"$f":"IF($O14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O14))","v":52},{"$f":"IF($O14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O14))","v":52},{"$f":"IF($O14=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O14))","v":52},null,982.13034928666093,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P15,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N15,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P15,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P15)","v":"LED 105W Aldridge Luminaire (Cat V3)"},null,{"$f":"IF($O15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O15))","v":3},{"$f":"IF($O15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O15))","v":11},{"$f":"IF($O15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O15))","v":11},{"$f":"IF($O15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O15))","v":11},{"$f":"IF($O15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O15))","v":11},{"$f":"IF($O15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O15))","v":11},{"$f":"IF($O15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O15))","v":11},{"$f":"IF(B15=\"Lamp\", VLOOKUP(P15,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P15,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P15,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P15,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P15)","v":"7206.05.90"},"LED0011",{"$f":"_xlfn.XLOOKUP($O15,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1583.0285489383186},null,12664.228391506549,0,0,0,0,0,null,{"$f":"IF($O15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O15))","v":2},{"$f":"IF($O15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O15))","v":10},{"$f":"IF($O15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O15))","v":2},{"$f":"IF($O15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O15))","v":2},{"$f":"IF($O15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O15))","v":2},{"$f":"IF($O15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O15))","v":2},{"$f":"IF($O15=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O15))","v":2},null,12664.228391506549,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P16,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N16,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P16,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P16)","v":"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist."},null,{"$f":"IF($O16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O16))","v":90},{"$f":"IF($O16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O16))","v":81},{"$f":"IF($O16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O16))","v":81},{"$f":"IF($O16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O16))","v":81},{"$f":"IF($O16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O16))","v":81},{"$f":"IF($O16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O16))","v":81},{"$f":"IF($O16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O16))","v":81},{"$f":"IF(B16=\"Lamp\", VLOOKUP(P16,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P16,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P16,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P16,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P16)","v":"7206.05.91"},"LED0012",{"$f":"_xlfn.XLOOKUP($O16,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1775.5087748896442},null,0,0,0,0,0,0,null,{"$f":"IF($O16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O16))","v":88},{"$f":"IF($O16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O16))","v":81},{"$f":"IF($O16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O16))","v":88},{"$f":"IF($O16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O16))","v":88},{"$f":"IF($O16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O16))","v":88},{"$f":"IF($O16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O16))","v":88},{"$f":"IF($O16=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O16))","v":88},null,0,12428.56142422751,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P17,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N17,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P17,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P17)","v":"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist."},null,{"$f":"IF($O17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O17))","v":72},{"$f":"IF($O17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O17))","v":72},{"$f":"IF($O17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O17))","v":72},{"$f":"IF($O17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O17))","v":72},{"$f":"IF($O17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O17))","v":72},{"$f":"IF($O17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O17))","v":72},{"$f":"IF($O17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O17))","v":72},{"$f":"IF(B17=\"Lamp\", VLOOKUP(P17,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P17,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P17,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P17,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P17)","v":"7206.05.92"},"LED0013",{"$f":"_xlfn.XLOOKUP($O17,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1755.2154074169482},null,0,0,0,0,0,0,null,{"$f":"IF($O17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O17))","v":40},{"$f":"IF($O17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O17))","v":40},{"$f":"IF($O17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O17))","v":40},{"$f":"IF($O17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O17))","v":40},{"$f":"IF($O17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O17))","v":40},{"$f":"IF($O17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O17))","v":40},{"$f":"IF($O17=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O17))","v":40},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P18,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N18,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P18,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P18)","v":"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist."},null,{"$f":"IF($O18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O18))","v":11},{"$f":"IF($O18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O18))","v":11},{"$f":"IF($O18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O18))","v":11},{"$f":"IF($O18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O18))","v":11},{"$f":"IF($O18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O18))","v":11},{"$f":"IF($O18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O18))","v":11},{"$f":"IF($O18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O18))","v":11},{"$f":"IF(B18=\"Lamp\", VLOOKUP(P18,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P18,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P18,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P18,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P18)","v":"7206.05.93"},"LED0014",{"$f":"_xlfn.XLOOKUP($O18,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1996.8909655008702},null,0,0,0,0,0,0,null,{"$f":"IF($O18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O18))","v":11},{"$f":"IF($O18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O18))","v":11},{"$f":"IF($O18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O18))","v":11},{"$f":"IF($O18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O18))","v":11},{"$f":"IF($O18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O18))","v":11},{"$f":"IF($O18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O18))","v":11},{"$f":"IF($O18=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O18))","v":11},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P19,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N19,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P19,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P19)","v":"LED 100W Aldridge Luminaire - Brownfield"},null,{"$f":"IF($O19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O19))","v":0},{"$f":"IF($O19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O19))","v":0},{"$f":"IF($O19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O19))","v":0},{"$f":"IF($O19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O19))","v":0},{"$f":"IF($O19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O19))","v":0},{"$f":"IF($O19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O19))","v":0},{"$f":"IF($O19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O19))","v":0},{"$f":"IF(B19=\"Lamp\", VLOOKUP(P19,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P19,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P19,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P19,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P19)","v":"LED0015"},"LED0015",{"$f":"_xlfn.XLOOKUP($O19,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1767.2916485087981},null,0,0,0,0,0,0,null,{"$f":"IF($O19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O19))","v":0},{"$f":"IF($O19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O19))","v":0},{"$f":"IF($O19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O19))","v":0},{"$f":"IF($O19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O19))","v":0},{"$f":"IF($O19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O19))","v":0},{"$f":"IF($O19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O19))","v":0},{"$f":"IF($O19=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O19))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P20,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N20,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P20,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P20)","v":"LED 200W Aldridge Luminaire - Brownfield"},null,{"$f":"IF($O20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O20))","v":0},{"$f":"IF($O20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O20))","v":0},{"$f":"IF($O20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O20))","v":0},{"$f":"IF($O20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O20))","v":0},{"$f":"IF($O20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O20))","v":0},{"$f":"IF($O20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O20))","v":0},{"$f":"IF($O20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O20))","v":0},{"$f":"IF(B20=\"Lamp\", VLOOKUP(P20,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P20,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P20,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P20,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P20)","v":"LED0016"},"LED0016",{"$f":"_xlfn.XLOOKUP($O20,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1767.2916485087981},null,0,0,0,0,0,0,null,{"$f":"IF($O20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O20))","v":0},{"$f":"IF($O20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O20))","v":0},{"$f":"IF($O20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O20))","v":0},{"$f":"IF($O20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O20))","v":0},{"$f":"IF($O20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O20))","v":0},{"$f":"IF($O20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O20))","v":0},{"$f":"IF($O20=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O20))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P21,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N21,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P21,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P21)","v":"LED 300W Aldridge Luminaire - Brownfield"},null,{"$f":"IF($O21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O21))","v":0},{"$f":"IF($O21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O21))","v":0},{"$f":"IF($O21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O21))","v":0},{"$f":"IF($O21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O21))","v":0},{"$f":"IF($O21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O21))","v":0},{"$f":"IF($O21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O21))","v":0},{"$f":"IF($O21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O21))","v":0},{"$f":"IF(B21=\"Lamp\", VLOOKUP(P21,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P21,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P21,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P21,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P21)","v":"LED0017"},"LED0017",{"$f":"_xlfn.XLOOKUP($O21,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1987.3932479957371},null,0,0,0,0,0,0,null,{"$f":"IF($O21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O21))","v":0},{"$f":"IF($O21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O21))","v":0},{"$f":"IF($O21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O21))","v":0},{"$f":"IF($O21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O21))","v":0},{"$f":"IF($O21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O21))","v":0},{"$f":"IF($O21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O21))","v":0},{"$f":"IF($O21=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O21))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P22,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N22,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P22,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P22)","v":"Fluorescent Twin 20"},null,{"$f":"IF($O22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O22))","v":0},{"$f":"IF($O22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O22))","v":0},{"$f":"IF($O22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O22))","v":0},{"$f":"IF($O22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O22))","v":0},{"$f":"IF($O22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O22))","v":0},{"$f":"IF($O22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O22))","v":0},{"$f":"IF($O22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O22))","v":0},{"$f":"IF(B22=\"Lamp\", VLOOKUP(P22,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P22,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P22,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($P22,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P22)","v":"NO_CAPEX"},"FLU0060",{"$f":"_xlfn.XLOOKUP($O22,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O22))","v":0},{"$f":"IF($O22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O22))","v":0},{"$f":"IF($O22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O22))","v":0},{"$f":"IF($O22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O22))","v":0},{"$f":"IF($O22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O22))","v":0},{"$f":"IF($O22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O22))","v":0},{"$f":"IF($O22=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O22))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P23,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N23,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P23,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P23)","v":"Fluorescent 40"},null,{"$f":"IF($O23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O23))","v":2599.0864001878267},{"$f":"IF($O23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O23))","v":658},{"$f":"IF($O23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O23))","v":476.71280581882297},{"$f":"IF($O23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O23))","v":295.42561163764606},{"$f":"IF($O23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O23))","v":114.13841745646904},{"$f":"IF($O23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O23))","v":0},{"$f":"IF($O23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O23))","v":0},{"$f":"IF(B23=\"Lamp\", VLOOKUP(P23,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P23,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P23,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($P23,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P23)","v":"7206.05.1"},"FLU0130",{"$f":"_xlfn.XLOOKUP($O23,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":271.58031191542949},null,0,0,0,0,0,0,null,{"$f":"IF($O23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O23))","v":1912.4443795145621},{"$f":"IF($O23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O23))","v":624},{"$f":"IF($O23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O23))","v":582.7574557768022},{"$f":"IF($O23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O23))","v":361.14296848717561},{"$f":"IF($O23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O23))","v":139.52848119754896},{"$f":"IF($O23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O23))","v":0},{"$f":"IF($O23=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O23))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P24,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N24,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P24,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P24)","v":"High Pressure Sodium 50"},null,{"$f":"IF($O24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O24))","v":0},{"$f":"IF($O24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O24))","v":0},{"$f":"IF($O24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O24))","v":0},{"$f":"IF($O24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O24))","v":0},{"$f":"IF($O24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O24))","v":0},{"$f":"IF($O24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O24))","v":0},{"$f":"IF($O24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O24))","v":0},{"$f":"IF(B24=\"Lamp\", VLOOKUP(P24,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P24,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P24,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($P24,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P24)","v":"NO_CAPEX"},"HPS0010",{"$f":"_xlfn.XLOOKUP($O24,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O24))","v":0},{"$f":"IF($O24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O24))","v":0},{"$f":"IF($O24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O24))","v":0},{"$f":"IF($O24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O24))","v":0},{"$f":"IF($O24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O24))","v":0},{"$f":"IF($O24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O24))","v":0},{"$f":"IF($O24=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O24))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P25,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N25,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P25,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P25)","v":"High Pressure Sodium 50 Twin Arc"},null,{"$f":"IF($O25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O25))","v":0},{"$f":"IF($O25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O25))","v":0},{"$f":"IF($O25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O25))","v":0},{"$f":"IF($O25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O25))","v":0},{"$f":"IF($O25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O25))","v":0},{"$f":"IF($O25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O25))","v":0},{"$f":"IF($O25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O25))","v":0},{"$f":"IF(B25=\"Lamp\", VLOOKUP(P25,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P25,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P25,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($P25,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P25)","v":"7107.09.30"},"HPS0010-TA",{"$f":"_xlfn.XLOOKUP($O25,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":358.55984740161841},null,0,0,0,0,0,0,null,{"$f":"IF($O25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O25))","v":0},{"$f":"IF($O25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O25))","v":0},{"$f":"IF($O25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O25))","v":0},{"$f":"IF($O25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O25))","v":0},{"$f":"IF($O25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O25))","v":0},{"$f":"IF($O25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O25))","v":0},{"$f":"IF($O25=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O25))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P26,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N26,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P26,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P26)","v":"High Pressure Sodium 70"},null,{"$f":"IF($O26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O26))","v":2846.0154369900806},{"$f":"IF($O26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O26))","v":587},{"$f":"IF($O26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O26))","v":425.27418999338767},{"$f":"IF($O26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O26))","v":263.54837998677539},{"$f":"IF($O26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O26))","v":101.8225699801631},{"$f":"IF($O26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O26))","v":0},{"$f":"IF($O26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O26))","v":0},{"$f":"IF(B26=\"Lamp\", VLOOKUP(P26,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P26,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P26,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($P26,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P26)","v":"7107.09.3"},"HPS0020",{"$f":"_xlfn.XLOOKUP($O26,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":369.70818637159499},null,0,0,0,0,0,0,null,{"$f":"IF($O26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O26))","v":1549.5396827401312},{"$f":"IF($O26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O26))","v":508},{"$f":"IF($O26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O26))","v":472.17362910603606},{"$f":"IF($O26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O26))","v":292.61262016702022},{"$f":"IF($O26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O26))","v":113.05161122800438},{"$f":"IF($O26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O26))","v":0},{"$f":"IF($O26=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O26))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P27,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N27,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P27,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P27)","v":"High Pressure Sodium 150"},null,{"$f":"IF($O27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O27))","v":0},{"$f":"IF($O27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O27))","v":0},{"$f":"IF($O27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O27))","v":0},{"$f":"IF($O27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O27))","v":0},{"$f":"IF($O27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O27))","v":0},{"$f":"IF($O27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O27))","v":0},{"$f":"IF($O27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O27))","v":0},{"$f":"IF(B27=\"Lamp\", VLOOKUP(P27,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P27,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P27,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($P27,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P27)","v":"NO_CAPEX"},"HPS0090",{"$f":"_xlfn.XLOOKUP($O27,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O27))","v":0},{"$f":"IF($O27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O27))","v":0},{"$f":"IF($O27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O27))","v":0},{"$f":"IF($O27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O27))","v":0},{"$f":"IF($O27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O27))","v":0},{"$f":"IF($O27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O27))","v":0},{"$f":"IF($O27=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O27))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P28,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N28,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P28,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P28)","v":"High Pressure Sodium 250"},null,{"$f":"IF($O28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O28))","v":0},{"$f":"IF($O28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O28))","v":0},{"$f":"IF($O28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O28))","v":0},{"$f":"IF($O28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O28))","v":0},{"$f":"IF($O28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O28))","v":0},{"$f":"IF($O28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O28))","v":0},{"$f":"IF($O28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O28))","v":0},{"$f":"IF(B28=\"Lamp\", VLOOKUP(P28,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P28,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P28,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($P28,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P28)","v":"NO_CAPEX"},"HPS0110",{"$f":"_xlfn.XLOOKUP($O28,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O28))","v":0},{"$f":"IF($O28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O28))","v":0},{"$f":"IF($O28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O28))","v":0},{"$f":"IF($O28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O28))","v":0},{"$f":"IF($O28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O28))","v":0},{"$f":"IF($O28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O28))","v":0},{"$f":"IF($O28=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O28))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P29,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N29,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P29,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P29)","v":"High Pressure Sodium 2x250"},null,{"$f":"IF($O29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O29))","v":0},{"$f":"IF($O29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O29))","v":0},{"$f":"IF($O29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O29))","v":0},{"$f":"IF($O29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O29))","v":0},{"$f":"IF($O29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O29))","v":0},{"$f":"IF($O29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O29))","v":0},{"$f":"IF($O29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O29))","v":0},"V",{"$f":"_xlfn.XLOOKUP($P29,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P29,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($P29,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P29)","v":"NO_CAPEX"},"HPS0120",{"$f":"_xlfn.XLOOKUP($O29,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O29))","v":0},{"$f":"IF($O29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O29))","v":0},{"$f":"IF($O29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O29))","v":0},{"$f":"IF($O29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O29))","v":0},{"$f":"IF($O29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O29))","v":0},{"$f":"IF($O29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O29))","v":0},{"$f":"IF($O29=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O29))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P30,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N30,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P30,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P30)","v":"High Pressure Sodium 400"},null,{"$f":"IF($O30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O30))","v":848.42284439748789},{"$f":"IF($O30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O30))","v":1108},{"$f":"IF($O30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O30))","v":802.73220189552558},{"$f":"IF($O30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O30))","v":497.46440379105132},{"$f":"IF($O30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O30))","v":192.19660568657702},{"$f":"IF($O30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O30))","v":0},{"$f":"IF($O30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O30))","v":0},{"$f":"IF(B30=\"Lamp\", VLOOKUP(P30,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P30,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P30,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($P30,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P30)","v":"7107.09.21"},"HPS0170",{"$f":"_xlfn.XLOOKUP($O30,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":859.64897103843123},null,223145.23471878227,0,0,0,0,0,null,{"$f":"IF($O30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O30))","v":600.59739357497278},{"$f":"IF($O30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O30))","v":1015},{"$f":"IF($O30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O30))","v":183.01322264586403},{"$f":"IF($O30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O30))","v":113.41586082434591},{"$f":"IF($O30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O30))","v":43.818499002827807},{"$f":"IF($O30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O30))","v":0},{"$f":"IF($O30=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O30))","v":0},null,356240.77420891862,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P31,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N31,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P31,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P31)","v":"High Pressure Sodium 2x400"},null,{"$f":"IF($O31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O31))","v":0},{"$f":"IF($O31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O31))","v":0},{"$f":"IF($O31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O31))","v":0},{"$f":"IF($O31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O31))","v":0},{"$f":"IF($O31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O31))","v":0},{"$f":"IF($O31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O31))","v":0},{"$f":"IF($O31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O31))","v":0},"V",{"$f":"_xlfn.XLOOKUP($P31,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P31,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($P31,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P31)","v":"NO_CAPEX"},"HPS0180",{"$f":"_xlfn.XLOOKUP($O31,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O31))","v":0},{"$f":"IF($O31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O31))","v":0},{"$f":"IF($O31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O31))","v":0},{"$f":"IF($O31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O31))","v":0},{"$f":"IF($O31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O31))","v":0},{"$f":"IF($O31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O31))","v":0},{"$f":"IF($O31=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O31))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P32,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N32,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P32,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P32)","v":"High Pressure Sodium 3x400"},null,{"$f":"IF($O32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O32))","v":0},{"$f":"IF($O32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O32))","v":0},{"$f":"IF($O32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O32))","v":0},{"$f":"IF($O32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O32))","v":0},{"$f":"IF($O32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O32))","v":0},{"$f":"IF($O32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O32))","v":0},{"$f":"IF($O32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O32))","v":0},"V",{"$f":"_xlfn.XLOOKUP($P32,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P32,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($P32,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P32)","v":"NO_CAPEX"},"HPS0190",{"$f":"_xlfn.XLOOKUP($O32,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O32))","v":0},{"$f":"IF($O32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O32))","v":0},{"$f":"IF($O32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O32))","v":0},{"$f":"IF($O32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O32))","v":0},{"$f":"IF($O32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O32))","v":0},{"$f":"IF($O32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O32))","v":0},{"$f":"IF($O32=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O32))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P33,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N33,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P33,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P33)","v":"High Pressure Sodium 400 Twin Arc"},null,{"$f":"IF($O33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O33))","v":0},{"$f":"IF($O33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O33))","v":0},{"$f":"IF($O33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O33))","v":0},{"$f":"IF($O33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O33))","v":0},{"$f":"IF($O33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O33))","v":0},{"$f":"IF($O33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O33))","v":0},{"$f":"IF($O33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O33))","v":0},{"$f":"IF(B33=\"Lamp\", VLOOKUP(P33,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P33,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P33,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($P33,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P33)","v":"7107.09.24"},"HPS0170-TA",{"$f":"_xlfn.XLOOKUP($O33,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":903.21478113287844},null,0,0,0,0,0,0,null,{"$f":"IF($O33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O33))","v":0},{"$f":"IF($O33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O33))","v":0},{"$f":"IF($O33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O33))","v":0},{"$f":"IF($O33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O33))","v":0},{"$f":"IF($O33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O33))","v":0},{"$f":"IF($O33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O33))","v":0},{"$f":"IF($O33=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O33))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P34,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N34,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P34,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P34)","v":"High Pressure Sodium 70 Twin Arc"},null,{"$f":"IF($O34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O34))","v":0},{"$f":"IF($O34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O34))","v":0},{"$f":"IF($O34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O34))","v":0},{"$f":"IF($O34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O34))","v":0},{"$f":"IF($O34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O34))","v":0},{"$f":"IF($O34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O34))","v":0},{"$f":"IF($O34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O34))","v":0},{"$f":"IF(B34=\"Lamp\", VLOOKUP(P34,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P34,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P34,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($P34,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P34)","v":"7107.09.61"},"HPS0020-TA",{"$f":"_xlfn.XLOOKUP($O34,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":389.32474142586841},null,0,0,0,0,0,0,null,{"$f":"IF($O34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O34))","v":0},{"$f":"IF($O34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O34))","v":0},{"$f":"IF($O34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O34))","v":0},{"$f":"IF($O34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O34))","v":0},{"$f":"IF($O34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O34))","v":0},{"$f":"IF($O34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O34))","v":0},{"$f":"IF($O34=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O34))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P35,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N35,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P35,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P35)","v":"High Pressure Sodium 150 Twin Arc"},null,{"$f":"IF($O35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O35))","v":0},{"$f":"IF($O35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O35))","v":0},{"$f":"IF($O35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O35))","v":0},{"$f":"IF($O35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O35))","v":0},{"$f":"IF($O35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O35))","v":0},{"$f":"IF($O35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O35))","v":0},{"$f":"IF($O35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O35))","v":0},{"$f":"IF(B35=\"Lamp\", VLOOKUP(P35,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P35,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P35,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($P35,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P35)","v":"7107.09.41"},"HPS0090-TA",{"$f":"_xlfn.XLOOKUP($O35,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":741.16497851061968},null,0,0,0,0,0,0,null,{"$f":"IF($O35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O35))","v":0},{"$f":"IF($O35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O35))","v":0},{"$f":"IF($O35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O35))","v":0},{"$f":"IF($O35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O35))","v":0},{"$f":"IF($O35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O35))","v":0},{"$f":"IF($O35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O35))","v":0},{"$f":"IF($O35=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O35))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P36,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N36,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P36,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P36)","v":"High Pressure Sodium 250 Twin Arc"},null,{"$f":"IF($O36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O36))","v":0},{"$f":"IF($O36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O36))","v":0},{"$f":"IF($O36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O36))","v":0},{"$f":"IF($O36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O36))","v":0},{"$f":"IF($O36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O36))","v":0},{"$f":"IF($O36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O36))","v":0},{"$f":"IF($O36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O36))","v":0},{"$f":"IF(B36=\"Lamp\", VLOOKUP(P36,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P36,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P36,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($P36,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P36)","v":"7107.09.39"},"HPS0110-TA",{"$f":"_xlfn.XLOOKUP($O36,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":823.04277351976089},null,0,0,0,0,0,0,null,{"$f":"IF($O36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O36))","v":0},{"$f":"IF($O36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O36))","v":0},{"$f":"IF($O36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O36))","v":0},{"$f":"IF($O36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O36))","v":0},{"$f":"IF($O36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O36))","v":0},{"$f":"IF($O36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O36))","v":0},{"$f":"IF($O36=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O36))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P37,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N37,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P37,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P37)","v":"Mercury Vapour 50"},null,{"$f":"IF($O37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O37))","v":2599.0864001878267},{"$f":"IF($O37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O37))","v":658},{"$f":"IF($O37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O37))","v":476.71280581882297},{"$f":"IF($O37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O37))","v":295.42561163764606},{"$f":"IF($O37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O37))","v":114.13841745646904},{"$f":"IF($O37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O37))","v":0},{"$f":"IF($O37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O37))","v":0},{"$f":"IF(B37=\"Lamp\", VLOOKUP(P37,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P37,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P37,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($P37,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P37)","v":"7206.05.1"},"MVA0010",{"$f":"_xlfn.XLOOKUP($O37,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":271.58031191542949},null,0,0,0,0,0,0,null,{"$f":"IF($O37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O37))","v":1912.4443795145621},{"$f":"IF($O37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O37))","v":624},{"$f":"IF($O37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O37))","v":582.7574557768022},{"$f":"IF($O37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O37))","v":361.14296848717561},{"$f":"IF($O37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O37))","v":139.52848119754896},{"$f":"IF($O37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O37))","v":0},{"$f":"IF($O37=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O37))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P38,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N38,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P38,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P38)","v":"Mercury Vapour 80"},null,{"$f":"IF($O38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O38))","v":2599.0864001878267},{"$f":"IF($O38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O38))","v":658},{"$f":"IF($O38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O38))","v":476.71280581882297},{"$f":"IF($O38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O38))","v":295.42561163764606},{"$f":"IF($O38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O38))","v":114.13841745646904},{"$f":"IF($O38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O38))","v":0},{"$f":"IF($O38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O38))","v":0},{"$f":"IF(B38=\"Lamp\", VLOOKUP(P38,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P38,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P38,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($P38,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P38)","v":"7206.05.1"},"MVA0020",{"$f":"_xlfn.XLOOKUP($O38,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":271.58031191542949},null,0,0,0,0,0,0,null,{"$f":"IF($O38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O38))","v":1912.4443795145621},{"$f":"IF($O38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O38))","v":624},{"$f":"IF($O38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O38))","v":582.7574557768022},{"$f":"IF($O38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O38))","v":361.14296848717561},{"$f":"IF($O38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O38))","v":139.52848119754896},{"$f":"IF($O38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O38))","v":0},{"$f":"IF($O38=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O38))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P39,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N39,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P39,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P39)","v":"Mercury Vapour 125"},null,{"$f":"IF($O39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O39))","v":0},{"$f":"IF($O39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O39))","v":0},{"$f":"IF($O39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O39))","v":0},{"$f":"IF($O39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O39))","v":0},{"$f":"IF($O39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O39))","v":0},{"$f":"IF($O39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O39))","v":0},{"$f":"IF($O39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O39))","v":0},{"$f":"IF(B39=\"Lamp\", VLOOKUP(P39,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P39,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P39,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($P39,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P39)","v":"NO_CAPEX"},"MVA0080",{"$f":"_xlfn.XLOOKUP($O39,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O39))","v":0},{"$f":"IF($O39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O39))","v":0},{"$f":"IF($O39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O39))","v":0},{"$f":"IF($O39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O39))","v":0},{"$f":"IF($O39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O39))","v":0},{"$f":"IF($O39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O39))","v":0},{"$f":"IF($O39=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O39))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P40,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N40,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P40,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P40)","v":"Mercury Vapour 250"},null,{"$f":"IF($O40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O40))","v":288.08387626929624},{"$f":"IF($O40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O40))","v":179},{"$f":"IF($O40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O40))","v":127.50980824333259},{"$f":"IF($O40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O40))","v":79.0196164866652},{"$f":"IF($O40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O40))","v":30.529424729997789},{"$f":"IF($O40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O40))","v":0},{"$f":"IF($O40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O40))","v":0},{"$f":"IF(B40=\"Lamp\", VLOOKUP(P40,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P40,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P40,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($P40,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P40)","v":"7107.09.7"},"MVA0190",{"$f":"_xlfn.XLOOKUP($O40,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":717.36924433608806},null,0,0,0,0,0,0,null,{"$f":"IF($O40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O40))","v":97.625767308298833},{"$f":"IF($O40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O40))","v":175},{"$f":"IF($O40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O40))","v":29.74839131754689},{"$f":"IF($O40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O40))","v":18.435495319088229},{"$f":"IF($O40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O40))","v":7.1225993206295719},{"$f":"IF($O40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O40))","v":0},{"$f":"IF($O40=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O40))","v":0},null,55505.894837130305,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P41,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N41,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P41,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P41)","v":"Mercury Vapour 400"},null,{"$f":"IF($O41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O41))","v":288.08387626929624},{"$f":"IF($O41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O41))","v":179},{"$f":"IF($O41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O41))","v":127.50980824333259},{"$f":"IF($O41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O41))","v":79.0196164866652},{"$f":"IF($O41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O41))","v":30.529424729997789},{"$f":"IF($O41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O41))","v":0},{"$f":"IF($O41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O41))","v":0},{"$f":"IF(B41=\"Lamp\", VLOOKUP(P41,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P41,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P41,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($P41,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P41)","v":"7107.09.7"},"MVA0220",{"$f":"_xlfn.XLOOKUP($O41,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":717.36924433608806},null,0,0,0,0,0,0,null,{"$f":"IF($O41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O41))","v":97.625767308298833},{"$f":"IF($O41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O41))","v":175},{"$f":"IF($O41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O41))","v":29.74839131754689},{"$f":"IF($O41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O41))","v":18.435495319088229},{"$f":"IF($O41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O41))","v":7.1225993206295719},{"$f":"IF($O41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O41))","v":0},{"$f":"IF($O41=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O41))","v":0},null,55505.894837130305,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P42,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N42,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P42,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P42)","v":"Mercury Vapour 2x400"},null,{"$f":"IF($O42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O42))","v":288.08387626929624},{"$f":"IF($O42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O42))","v":179},{"$f":"IF($O42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O42))","v":127.50980824333259},{"$f":"IF($O42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O42))","v":79.0196164866652},{"$f":"IF($O42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O42))","v":30.529424729997789},{"$f":"IF($O42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O42))","v":0},{"$f":"IF($O42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O42))","v":0},{"$f":"IF(B42=\"Lamp\", VLOOKUP(P42,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P42,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P42,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($P42,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P42)","v":"7107.09.7"},"MVA0230",{"$f":"_xlfn.XLOOKUP($O42,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":717.36924433608806},null,0,0,0,0,0,0,null,{"$f":"IF($O42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O42))","v":97.625767308298833},{"$f":"IF($O42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O42))","v":175},{"$f":"IF($O42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O42))","v":29.74839131754689},{"$f":"IF($O42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O42))","v":18.435495319088229},{"$f":"IF($O42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O42))","v":7.1225993206295719},{"$f":"IF($O42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O42))","v":0},{"$f":"IF($O42=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O42))","v":0},null,55505.894837130305,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P43,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N43,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P43,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P43)","v":"Metal Hallide (Reactor Control Gear) 250"},null,{"$f":"IF($O43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O43))","v":0},{"$f":"IF($O43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O43))","v":0},{"$f":"IF($O43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O43))","v":0},{"$f":"IF($O43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O43))","v":0},{"$f":"IF($O43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O43))","v":0},{"$f":"IF($O43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O43))","v":0},{"$f":"IF($O43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O43))","v":0},{"$f":"IF(B43=\"Lamp\", VLOOKUP(P43,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P43,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P43,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($P43,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P43)","v":"NO_CAPEX"},"MHR0060",{"$f":"_xlfn.XLOOKUP($O43,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O43))","v":0},{"$f":"IF($O43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O43))","v":0},{"$f":"IF($O43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O43))","v":0},{"$f":"IF($O43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O43))","v":0},{"$f":"IF($O43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O43))","v":0},{"$f":"IF($O43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O43))","v":0},{"$f":"IF($O43=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O43))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P44,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N44,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P44,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P44)","v":"Metal Hallide (Reactor Control Gear) 400"},null,{"$f":"IF($O44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O44))","v":74.711862417092206},{"$f":"IF($O44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O44))","v":301},{"$f":"IF($O44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O44))","v":218.07075159797222},{"$f":"IF($O44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O44))","v":135.14150319594444},{"$f":"IF($O44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O44))","v":52.212254793916685},{"$f":"IF($O44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O44))","v":0},{"$f":"IF($O44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O44))","v":0},{"$f":"IF(B44=\"Lamp\", VLOOKUP(P44,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P44,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P44,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($P44,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P44)","v":"7107.09.11"},"MHR0070",{"$f":"_xlfn.XLOOKUP($O44,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":717.36924433608806},null,162332.15026007127,0,0,0,0,0,null,{"$f":"IF($O44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O44))","v":51.675704838488777},{"$f":"IF($O44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O44))","v":297},{"$f":"IF($O44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O44))","v":15.746550644675313},{"$f":"IF($O44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O44))","v":9.7583582790397365},{"$f":"IF($O44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O44))","v":3.7701659134041594},{"$f":"IF($O44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O44))","v":0},{"$f":"IF($O44=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O44))","v":0},null,175988.10423729673,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P45,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N45,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P45,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P45)","v":"Incandescent 60"},null,{"$f":"IF($O45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O45))","v":0},{"$f":"IF($O45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O45))","v":0},{"$f":"IF($O45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O45))","v":0},{"$f":"IF($O45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O45))","v":0},{"$f":"IF($O45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O45))","v":0},{"$f":"IF($O45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O45))","v":0},{"$f":"IF($O45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O45))","v":0},{"$f":"IF(B45=\"Lamp\", VLOOKUP(P45,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P45,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P45,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($P45,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P45)","v":"NO_CAPEX"},"INC0030",{"$f":"_xlfn.XLOOKUP($O45,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O45))","v":0},{"$f":"IF($O45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O45))","v":0},{"$f":"IF($O45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O45))","v":0},{"$f":"IF($O45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O45))","v":0},{"$f":"IF($O45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O45))","v":0},{"$f":"IF($O45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O45))","v":0},{"$f":"IF($O45=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O45))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P46,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N46,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P46,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P46)","v":"Metal Hallide (Reactor Control Gear) 1000"},null,{"$f":"IF($O46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O46))","v":0},{"$f":"IF($O46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O46))","v":0},{"$f":"IF($O46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O46))","v":0},{"$f":"IF($O46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O46))","v":0},{"$f":"IF($O46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O46))","v":0},{"$f":"IF($O46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O46))","v":0},{"$f":"IF($O46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O46))","v":0},{"$f":"IF(B46=\"Lamp\", VLOOKUP(P46,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P46,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P46,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($P46,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P46)","v":"NO_CAPEX"},"MHR0100",{"$f":"_xlfn.XLOOKUP($O46,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O46))","v":0},{"$f":"IF($O46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O46))","v":0},{"$f":"IF($O46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O46))","v":0},{"$f":"IF($O46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O46))","v":0},{"$f":"IF($O46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O46))","v":0},{"$f":"IF($O46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O46))","v":0},{"$f":"IF($O46=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O46))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P47,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N47,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P47,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P47)","v":"High Pressure Sodium 600 (Internal Ignitor)"},null,{"$f":"IF($O47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O47))","v":0},{"$f":"IF($O47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O47))","v":0},{"$f":"IF($O47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O47))","v":0},{"$f":"IF($O47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O47))","v":0},{"$f":"IF($O47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O47))","v":0},{"$f":"IF($O47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O47))","v":0},{"$f":"IF($O47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O47))","v":0},{"$f":"IF(B47=\"Lamp\", VLOOKUP(P47,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P47,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P47,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($P47,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P47)","v":"NO_CAPEX"},"HPS0210",{"$f":"_xlfn.XLOOKUP($O47,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O47))","v":0},{"$f":"IF($O47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O47))","v":0},{"$f":"IF($O47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O47))","v":0},{"$f":"IF($O47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O47))","v":0},{"$f":"IF($O47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O47))","v":0},{"$f":"IF($O47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O47))","v":0},{"$f":"IF($O47=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O47))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P48,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N48,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P48,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P48)","v":"Compact Fluorescent 1x42"},null,{"$f":"IF($O48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O48))","v":5279.2161765569053},{"$f":"IF($O48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O48))","v":606},{"$f":"IF($O48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O48))","v":439.03945338329288},{"$f":"IF($O48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O48))","v":272.07890676658582},{"$f":"IF($O48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O48))","v":105.11836014987875},{"$f":"IF($O48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O48))","v":0},{"$f":"IF($O48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O48))","v":0},{"$f":"IF(B48=\"Lamp\", VLOOKUP(P48,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P48,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P48,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($P48,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P48)","v":"7107.09.43"},"FLU0350",{"$f":"_xlfn.XLOOKUP($O48,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":380.73508354992754},null,0,0,0,0,0,0,null,{"$f":"IF($O48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O48))","v":4179.4552977682497},{"$f":"IF($O48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O48))","v":472},{"$f":"IF($O48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O48))","v":1273.5579460243105},{"$f":"IF($O48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O48))","v":789.24172073365378},{"$f":"IF($O48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O48))","v":304.92549544299732},{"$f":"IF($O48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O48))","v":0},{"$f":"IF($O48=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O48))","v":0},null,0,305181.23154967418,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P49,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N49,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P49,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P49)","v":"Compact Fluorescent 1x32"},null,{"$f":"IF($O49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O49))","v":284.28496801080001},{"$f":"IF($O49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O49))","v":451},{"$f":"IF($O49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O49))","v":326.74388362353972},{"$f":"IF($O49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O49))","v":202.48776724707955},{"$f":"IF($O49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O49))","v":78.231650870619347},{"$f":"IF($O49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O49))","v":0},{"$f":"IF($O49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O49))","v":0},{"$f":"IF(B49=\"Lamp\", VLOOKUP(P49,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P49,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P49,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($P49,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P49)","v":"Compact_Fluro_32W"},"FLU0355",{"$f":"_xlfn.XLOOKUP($O49,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1135.0237452133385},null,189225.51999174332,0,0,0,0,0,null,{"$f":"IF($O49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O49))","v":70.279802782179956},{"$f":"IF($O49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O49))","v":442},{"$f":"IF($O49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O49))","v":21.415566120795912},{"$f":"IF($O49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O49))","v":13.271526677231906},{"$f":"IF($O49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O49))","v":5.1274872336678987},{"$f":"IF($O49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O49))","v":0},{"$f":"IF($O49=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O49))","v":0},null,421911.25041761092,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P50,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N50,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P50,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P50)","v":"T5 2x14W"},null,{"$f":"IF($O50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O50))","v":0},{"$f":"IF($O50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O50))","v":0},{"$f":"IF($O50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O50))","v":0},{"$f":"IF($O50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O50))","v":0},{"$f":"IF($O50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O50))","v":0},{"$f":"IF($O50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O50))","v":0},{"$f":"IF($O50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O50))","v":0},{"$f":"IF(B50=\"Lamp\", VLOOKUP(P50,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P50,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P50,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($P50,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P50)","v":"NO_CAPEX"},"FLU0360",{"$f":"_xlfn.XLOOKUP($O50,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O50))","v":0},{"$f":"IF($O50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O50))","v":0},{"$f":"IF($O50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O50))","v":0},{"$f":"IF($O50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O50))","v":0},{"$f":"IF($O50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O50))","v":0},{"$f":"IF($O50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O50))","v":0},{"$f":"IF($O50=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O50))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P51,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N51,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P51,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P51)","v":"T5 2x24W"},null,{"$f":"IF($O51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O51))","v":0},{"$f":"IF($O51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O51))","v":0},{"$f":"IF($O51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O51))","v":0},{"$f":"IF($O51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O51))","v":0},{"$f":"IF($O51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O51))","v":0},{"$f":"IF($O51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O51))","v":0},{"$f":"IF($O51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O51))","v":0},{"$f":"IF(B51=\"Lamp\", VLOOKUP(P51,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P51,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P51,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($P51,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P51)","v":"NO_CAPEX"},"FLU0370",{"$f":"_xlfn.XLOOKUP($O51,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O51))","v":0},{"$f":"IF($O51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O51))","v":0},{"$f":"IF($O51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O51))","v":0},{"$f":"IF($O51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O51))","v":0},{"$f":"IF($O51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O51))","v":0},{"$f":"IF($O51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O51))","v":0},{"$f":"IF($O51=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O51))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P52,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N52,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P52,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P52)","v":"Low Pressure Sodium 55"},null,{"$f":"IF($O52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O52))","v":288.08387626929624},{"$f":"IF($O52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O52))","v":179},{"$f":"IF($O52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O52))","v":127.50980824333259},{"$f":"IF($O52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O52))","v":79.0196164866652},{"$f":"IF($O52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O52))","v":30.529424729997789},{"$f":"IF($O52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O52))","v":0},{"$f":"IF($O52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O52))","v":0},{"$f":"IF(B52=\"Lamp\", VLOOKUP(P52,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P52,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P52,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($P52,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P52)","v":"7107.09.7"},"LPS0030",{"$f":"_xlfn.XLOOKUP($O52,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":717.36924433608806},null,0,0,0,0,0,0,null,{"$f":"IF($O52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O52))","v":97.625767308298833},{"$f":"IF($O52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O52))","v":175},{"$f":"IF($O52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O52))","v":29.74839131754689},{"$f":"IF($O52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O52))","v":18.435495319088229},{"$f":"IF($O52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O52))","v":7.1225993206295719},{"$f":"IF($O52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O52))","v":0},{"$f":"IF($O52=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O52))","v":0},null,55505.894837130305,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P53,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N53,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P53,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P53)","v":"Low Pressure Sodium 90/100"},null,{"$f":"IF($O53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O53))","v":288.08387626929624},{"$f":"IF($O53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O53))","v":179},{"$f":"IF($O53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O53))","v":127.50980824333259},{"$f":"IF($O53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O53))","v":79.0196164866652},{"$f":"IF($O53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O53))","v":30.529424729997789},{"$f":"IF($O53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O53))","v":0},{"$f":"IF($O53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O53))","v":0},{"$f":"IF(B53=\"Lamp\", VLOOKUP(P53,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P53,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P53,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - P"},{"$f":"_xlfn.XLOOKUP($P53,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P53)","v":"7107.09.7"},"LPS0040",{"$f":"_xlfn.XLOOKUP($O53,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":717.36924433608806},null,0,0,0,0,0,0,null,{"$f":"IF($O53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O53))","v":97.625767308298833},{"$f":"IF($O53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O53))","v":175},{"$f":"IF($O53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O53))","v":29.74839131754689},{"$f":"IF($O53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O53))","v":18.435495319088229},{"$f":"IF($O53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O53))","v":7.1225993206295719},{"$f":"IF($O53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O53))","v":0},{"$f":"IF($O53=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O53))","v":0},null,55505.894837130305,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P54,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N54,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"HID"},{"$f":"_xlfn.XLOOKUP($P54,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P54)","v":"Low Pressure Sodium 135"},null,{"$f":"IF($O54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O54))","v":0},{"$f":"IF($O54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O54))","v":0},{"$f":"IF($O54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O54))","v":0},{"$f":"IF($O54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O54))","v":0},{"$f":"IF($O54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O54))","v":0},{"$f":"IF($O54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O54))","v":0},{"$f":"IF($O54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O54))","v":0},{"$f":"IF(B54=\"Lamp\", VLOOKUP(P54,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P54,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P54,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"HID - V"},{"$f":"_xlfn.XLOOKUP($P54,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P54)","v":"NO_CAPEX"},"LPS0050",{"$f":"_xlfn.XLOOKUP($O54,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O54))","v":0},{"$f":"IF($O54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O54))","v":0},{"$f":"IF($O54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O54))","v":0},{"$f":"IF($O54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O54))","v":0},{"$f":"IF($O54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O54))","v":0},{"$f":"IF($O54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O54))","v":0},{"$f":"IF($O54=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O54))","v":0},null,0,0,0,0,0,0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($P55,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N55,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($P55,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P55)","v":"9.5m_Timber_Pole"},null,{"$f":"IF($O55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O55))","v":3608.4134068357221},{"$f":"IF($O55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O55))","v":3544},{"$f":"IF($O55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O55))","v":3597.16},{"$f":"IF($O55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O55))","v":3651.1173999999996},{"$f":"IF($O55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O55))","v":3705.884160999999},{"$f":"IF($O55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O55))","v":3761.472423414999},{"$f":"IF($O55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O55))","v":3817.8945097662236},{"$f":"IF(B55=\"Lamp\", VLOOKUP(P55,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":""},{"$f":"_xlfn.XLOOKUP($P55,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P55,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($P55,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P55)","v":"9.5m_Timber_Pole"},"9.5m_Timber_Pole",{"$f":"_xlfn.XLOOKUP($O55,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1948.5776077773776},null,0,103586.38562944511,105140.18141388665,106717.28413509422,108318.04339712166,109942.81404807787,null,{"$f":"IF($O55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O55))","v":2550.5330737241493},{"$f":"IF($O55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O55))","v":3465},{"$f":"IF($O55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O55))","v":2658.6378466664173},{"$f":"IF($O55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O55))","v":2713.862802936052},{"$f":"IF($O55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O55))","v":2769.9256869721107},{"$f":"IF($O55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O55))","v":2826.8892411161496},{"$f":"IF($O55=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O55))","v":2884.6823115061607},null,1781909.7755941288,0,107610.11317749514,109242.88046008375,110997.9060644884,112614.28284667734]
[null,"Support",{"$f":"_xlfn.XLOOKUP($P56,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N56,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($P56,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P56)","v":"11m_Timber_Pole"},null,{"$f":"IF($O56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O56))","v":4898.7637706725463},{"$f":"IF($O56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O56))","v":4941},{"$f":"IF($O56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O56))","v":5015.1149999999998},{"$f":"IF($O56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O56))","v":5090.3417249999993},{"$f":"IF($O56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O56))","v":5166.6968508749978},{"$f":"IF($O56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O56))","v":5244.1973036381232},{"$f":"IF($O56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O56))","v":5322.8602631926951},{"$f":"IF(B56=\"Lamp\", VLOOKUP(P56,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":""},{"$f":"_xlfn.XLOOKUP($P56,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P56,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($P56,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P56)","v":"11m_Timber_Pole"},"11m_Timber_Pole",{"$f":"_xlfn.XLOOKUP($O56,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2808.2085075368382},null,118608.13852363227,208130.37353609214,211252.32913913284,214421.11407621703,217637.43078736559,220901.992249175,null,{"$f":"IF($O56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O56))","v":3462.590786796392},{"$f":"IF($O56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O56))","v":4531},{"$f":"IF($O56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O56))","v":3609.3532791768766},{"$f":"IF($O56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O56))","v":3684.3264001885004},{"$f":"IF($O56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O56))","v":3760.4370876931503},{"$f":"IF($O56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O56))","v":3837.7705203760383},{"$f":"IF($O56=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O56))","v":3916.2301001143755},null,3000315.8420491116,0,210540.15626143079,213734.68016503539,217168.4035771137,220330.85931896346]
[null,"Support",{"$f":"_xlfn.XLOOKUP($P57,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N57,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($P57,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P57)","v":"12.5m_Timber_Pole"},null,{"$f":"IF($O57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O57))","v":1510.4262102836524},{"$f":"IF($O57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O57))","v":1629},{"$f":"IF($O57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O57))","v":1653.4349999999997},{"$f":"IF($O57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O57))","v":1678.2365249999996},{"$f":"IF($O57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O57))","v":1703.4100728749995},{"$f":"IF($O57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O57))","v":1728.9612239681244},{"$f":"IF($O57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O57))","v":1754.8956423276461},{"$f":"IF(B57=\"Lamp\", VLOOKUP(P57,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":""},{"$f":"_xlfn.XLOOKUP($P57,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P57,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($P57,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P57)","v":"12.5m_Timber_Pole"},"12.5m_Timber_Pole",{"$f":"_xlfn.XLOOKUP($O57,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":3262.5252463869074},null,386849.98250935634,79719.804395463158,80915.601461395578,82129.335483316783,83361.275515566318,84611.694648299715,null,{"$f":"IF($O57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O57))","v":1067.6138153822317},{"$f":"IF($O57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O57))","v":1488},{"$f":"IF($O57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O57))","v":1112.8648063577782},{"$f":"IF($O57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O57))","v":1135.9811214821507},{"$f":"IF($O57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O57))","v":1159.4481802486828},{"$f":"IF($O57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O57))","v":1183.2922456340616},{"$f":"IF($O57=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O57))","v":1207.4835337288446},null,1371520.5405477365,0,75417.561696700708,76561.871684256141,77791.86529629858,78924.688151848488]
[null,"Support",{"$f":"_xlfn.XLOOKUP($P58,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N58,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($P58,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P58)","v":"14m_Timber_Pole"},null,{"$f":"IF($O58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O58))","v":293.78049313420865},{"$f":"IF($O58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O58))","v":325},{"$f":"IF($O58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O58))","v":329.875},{"$f":"IF($O58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O58))","v":334.823125},{"$f":"IF($O58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O58))","v":339.84547187499999},{"$f":"IF($O58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O58))","v":344.94315395312498},{"$f":"IF($O58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O58))","v":350.11730126242185},{"$f":"IF(B58=\"Lamp\", VLOOKUP(P58,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":""},{"$f":"_xlfn.XLOOKUP($P58,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P58,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($P58,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P58)","v":"14m_Timber_Pole"},"14m_Timber_Pole",{"$f":"_xlfn.XLOOKUP($O58,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":3486.4300661831621},null,108844.6273883066,16996.346572642917,17251.291771232576,17510.061147800985,17772.71206501803,18039.302745993318,null,{"$f":"IF($O58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O58))","v":207.65272147984297},{"$f":"IF($O58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O58))","v":295},{"$f":"IF($O58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O58))","v":216.4541169754304},{"$f":"IF($O58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O58))","v":220.95027998587531},{"$f":"IF($O58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O58))","v":225.51466323737264},{"$f":"IF($O58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O58))","v":230.15237492401332},{"$f":"IF($O58=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O58))","v":234.8576220242357},null,304530.1780319502,0,15675.557902075758,15913.403001603163,16169.057462593059,16404.514959036442]
[null,"Support",{"$f":"_xlfn.XLOOKUP($P59,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N59,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($P59,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P59)","v":"15.5m_Timber_Pole"},null,{"$f":"IF($O59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O59))","v":45.676119073869899},{"$f":"IF($O59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O59))","v":74},{"$f":"IF($O59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O59))","v":75.11},{"$f":"IF($O59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O59))","v":76.236649999999997},{"$f":"IF($O59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O59))","v":77.380199749999989},{"$f":"IF($O59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O59))","v":78.540902746249984},{"$f":"IF($O59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O59))","v":79.719016287443722},{"$f":"IF(B59=\"Lamp\", VLOOKUP(P59,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":""},{"$f":"_xlfn.XLOOKUP($P59,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P59,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($P59,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P59)","v":"15.5m_Timber_Pole"},"15.5m_Timber_Pole",{"$f":"_xlfn.XLOOKUP($O59,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":3640.5749542329386},null,103115.21150634529,4041.0381991985596,4101.6537721865325,4163.1785787693061,4225.6262574508601,4289.0106513125993,null,{"$f":"IF($O59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O59))","v":32.285228781318345},{"$f":"IF($O59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O59))","v":67},{"$f":"IF($O59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O59))","v":33.653643628688826},{"$f":"IF($O59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O59))","v":34.352693708051291},{"$f":"IF($O59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O59))","v":35.062350468001405},{"$f":"IF($O59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O59))","v":35.783408115394295},{"$f":"IF($O59=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O59))","v":36.514965968432406},null,126381.7266406589,0,2544.9442106815372,2583.5586263764826,2625.0644116566791,2663.2911973429705]
[null,"Support",{"$f":"_xlfn.XLOOKUP($P60,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N60,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($P60,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P60)","v":"7.5_Single"},null,{"$f":"IF($O60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O60))","v":46451.195991147324},{"$f":"IF($O60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O60))","v":35382},{"$f":"IF($O60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O60))","v":35912.729999999989},{"$f":"IF($O60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O60))","v":36451.420949999985},{"$f":"IF($O60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O60))","v":36998.192264249978},{"$f":"IF($O60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O60))","v":37553.165148213731},{"$f":"IF($O60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O60))","v":38116.462625436929},{"$f":"IF(B60=\"Lamp\", VLOOKUP(P60,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":""},{"$f":"_xlfn.XLOOKUP($P60,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P60,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($P60,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P60)","v":"7.5_Single"},"7.5_Single",{"$f":"_xlfn.XLOOKUP($O60,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":3765.9295208208969},null,0,1998691.7745852319,2028672.1512040405,2059102.233472086,2089988.7669742103,2121338.5984787755,null,{"$f":"IF($O60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O60))","v":38451.937658276911},{"$f":"IF($O60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O60))","v":32122},{"$f":"IF($O60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O60))","v":39843.324344042871},{"$f":"IF($O60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O60))","v":40555.558359810762},{"$f":"IF($O60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O60))","v":41278.709534589696},{"$f":"IF($O60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O60))","v":42012.967363240074},{"$f":"IF($O60=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O60))","v":42758.169917119834},null,0,29077963.287064094,2682223.1057131202,2723336.3571162983,2765163.2328083087,2806380.2966469158]
[null,"Support",{"$f":"_xlfn.XLOOKUP($P61,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N61,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($P61,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P61)","v":"9.0_Single"},null,{"$f":"IF($O61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O61))","v":5578.9772898747542},{"$f":"IF($O61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O61))","v":10919},{"$f":"IF($O61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O61))","v":11082.784999999998},{"$f":"IF($O61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O61))","v":11249.026774999997},{"$f":"IF($O61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O61))","v":11417.762176624994},{"$f":"IF($O61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O61))","v":11589.028609274368},{"$f":"IF($O61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O61))","v":11762.864038413481},{"$f":"IF(B61=\"Lamp\", VLOOKUP(P61,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":""},{"$f":"_xlfn.XLOOKUP($P61,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P61,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($P61,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P61)","v":"9.0_Single"},"9.0_Single",{"$f":"_xlfn.XLOOKUP($O61,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":4180.5923695471856},null,22324458.195158284,684718.32124627754,694989.0960649742,705413.93250594393,715995.14149354037,726735.06861593772,null,{"$f":"IF($O61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O61))","v":4618.2338768648806},{"$f":"IF($O61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O61))","v":10423},{"$f":"IF($O61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O61))","v":4785.3450686370325},{"$f":"IF($O61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O61))","v":4870.8872665128983},{"$f":"IF($O61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O61))","v":4957.7406595236362},{"$f":"IF($O61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O61))","v":5045.9280067715708},{"$f":"IF($O61=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O61))","v":5135.4298599691547},null,24267360.96138468,0,357617.05971414043,363098.63208997337,368675.35099532368,374170.76453815139]
[null,"Support",{"$f":"_xlfn.XLOOKUP($P62,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N62,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($P62,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P62)","v":"10.5_Single"},null,{"$f":"IF($O62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O62))","v":1876.4430234897641},{"$f":"IF($O62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O62))","v":6930},{"$f":"IF($O62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O62))","v":7033.949999999998},{"$f":"IF($O62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O62))","v":7139.4592499999972},{"$f":"IF($O62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O62))","v":7246.5511387499955},{"$f":"IF($O62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O62))","v":7355.249405831245},{"$f":"IF($O62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O62))","v":7465.5781469187132},{"$f":"IF(B62=\"Lamp\", VLOOKUP(P62,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":""},{"$f":"_xlfn.XLOOKUP($P62,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P62,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($P62,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P62)","v":"10.5_Single"},"10.5_Single",{"$f":"_xlfn.XLOOKUP($O62,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":6682.8675410236492},null,33772251.885033868,694684.08088939497,705104.3421027438,715680.90723427979,726416.12084280152,737312.36265544337,null,{"$f":"IF($O62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O62))","v":1553.3048960093072},{"$f":"IF($O62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O62))","v":6476},{"$f":"IF($O62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O62))","v":1609.5113678508433},{"$f":"IF($O62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O62))","v":1638.2827809751566},{"$f":"IF($O62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O62))","v":1667.4952037747971},{"$f":"IF($O62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O62))","v":1697.1562910862265},{"$f":"IF($O62=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O62))","v":1727.2595016382415},null,32897719.324815437,0,192275.54287785525,195222.75212237693,198221.11762501966,201175.76867866213]
[null,"Support",{"$f":"_xlfn.XLOOKUP($P63,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N63,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($P63,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P63)","v":"12.0_Single"},null,{"$f":"IF($O63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O63))","v":12829.633695488155},{"$f":"IF($O63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O63))","v":4134},{"$f":"IF($O63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O63))","v":4196.0099999999993},{"$f":"IF($O63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O63))","v":4258.9501499999988},{"$f":"IF($O63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O63))","v":4322.8344022499987},{"$f":"IF($O63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O63))","v":4387.6769182837479},{"$f":"IF($O63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O63))","v":4453.492072058003},{"$f":"IF(B63=\"Lamp\", VLOOKUP(P63,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":""},{"$f":"_xlfn.XLOOKUP($P63,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P63,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($P63,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P63)","v":"12.0_Single"},"12.0_Single",{"$f":"_xlfn.XLOOKUP($O63,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":6988.588112677704},null,0,433362.3488671396,439862.78410014772,446460.72586165328,453157.63674957334,459955.00130081445,null,{"$f":"IF($O63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O63))","v":10620.2706843427},{"$f":"IF($O63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O63))","v":3957},{"$f":"IF($O63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O63))","v":11004.566096468556},{"$f":"IF($O63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O63))","v":11201.282269923164},{"$f":"IF($O63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O63))","v":11401.013718832333},{"$f":"IF($O63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O63))","v":11603.81278091513},{"$f":"IF($O63=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O63))","v":11809.634732131233},null,0,49252536.645090558,1374768.3113763188,1395840.8295745165,1417279.1145340214,1438404.8415969885]
[null,"Support",{"$f":"_xlfn.XLOOKUP($P64,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N64,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"No capital"},{"$f":"_xlfn.XLOOKUP($P64,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P64)","v":"7206.10.73"},null,{"$f":"IF($O64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O64))","v":940.88624229979462},{"$f":"IF($O64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O64))","v":380},{"$f":"IF($O64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O64))","v":385.69999999999993},{"$f":"IF($O64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O64))","v":391.48549999999989},{"$f":"IF($O64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O64))","v":397.35778249999981},{"$f":"IF($O64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O64))","v":403.31814923749971},{"$f":"IF($O64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O64))","v":409.36792147606218},{"$f":"IF(B64=\"Lamp\", VLOOKUP(P64,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":""},{"$f":"_xlfn.XLOOKUP($P64,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P64,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"Roundabout column"},{"$f":"_xlfn.XLOOKUP($P64,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P64)","v":"7206.10.73"},"7206.10.73",{"$f":"_xlfn.XLOOKUP($O64,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":9317.209761275848},null,0,53108.095639271698,53904.717073861015,54713.287829968649,55533.987147417916,56366.996954629867,null,{"$f":"IF($O64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O64))","v":691.46585297741262},{"$f":"IF($O64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O64))","v":364},{"$f":"IF($O64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O64))","v":719.51036275123579},{"$f":"IF($O64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O64))","v":733.88293149353103},{"$f":"IF($O64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O64))","v":748.51121695422967},{"$f":"IF($O64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O64))","v":763.359366591705},{"$f":"IF($O64=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O64))","v":778.41601520639165},null,0,3312364.6220605318,133912.23778032139,136294.80408515088,138343.32473916959,140285.95344485893]
[null,"Support",{"$f":"_xlfn.XLOOKUP($P65,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N65,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"No capital"},{"$f":"_xlfn.XLOOKUP($P65,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P65)","v":"7206.10.74"},null,{"$f":"IF($O65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O65))","v":349.39342915811085},{"$f":"IF($O65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O65))","v":40},{"$f":"IF($O65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O65))","v":40.599999999999994},{"$f":"IF($O65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O65))","v":41.208999999999989},{"$f":"IF($O65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O65))","v":41.827134999999984},{"$f":"IF($O65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O65))","v":42.454542024999974},{"$f":"IF($O65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O65))","v":43.091360155374964},{"$f":"IF(B65=\"Lamp\", VLOOKUP(P65,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":""},{"$f":"_xlfn.XLOOKUP($P65,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P65,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"Roundabout column"},{"$f":"_xlfn.XLOOKUP($P65,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P65)","v":"7206.10.74"},"7206.10.74",{"$f":"_xlfn.XLOOKUP($O65,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":10254.997595453482},null,0,6152.9985572720307,6245.2935356311154,6338.972938665589,6434.0575327455144,6530.5683957367119,null,{"$f":"IF($O65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O65))","v":256.77240739219707},{"$f":"IF($O65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O65))","v":38},{"$f":"IF($O65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O65))","v":267.18659669417235},{"$f":"IF($O65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O65))","v":272.52377865403054},{"$f":"IF($O65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O65))","v":277.95591974616127},{"$f":"IF($O65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O65))","v":283.46970630744602},{"$f":"IF($O65=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O65))","v":289.06091792751965},null,0,2350307.9980089045,54732.78816484339,55706.593837964734,56543.867927818799,57337.861719526707]
[null,"Support",{"$f":"_xlfn.XLOOKUP($P66,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N66,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"No capital"},{"$f":"_xlfn.XLOOKUP($P66,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P66)","v":"7206.10.75"},null,{"$f":"IF($O66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O66))","v":49.520328542094454},{"$f":"IF($O66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O66))","v":61},{"$f":"IF($O66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O66))","v":61.914999999999985},{"$f":"IF($O66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O66))","v":62.843724999999978},{"$f":"IF($O66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O66))","v":63.786380874999971},{"$f":"IF($O66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O66))","v":64.743176588124953},{"$f":"IF($O66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O66))","v":65.714324236946823},{"$f":"IF(B66=\"Lamp\", VLOOKUP(P66,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":""},{"$f":"_xlfn.XLOOKUP($P66,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P66,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"Roundabout column"},{"$f":"_xlfn.XLOOKUP($P66,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P66)","v":"7206.10.75"},"7206.10.75",{"$f":"_xlfn.XLOOKUP($O66,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":13749.373691853476},null,157838.29273444775,12580.676928045723,12769.387081966523,12960.927888196018,13155.341806518822,13352.671933616768,null,{"$f":"IF($O66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O66))","v":36.392939630390138},{"$f":"IF($O66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O66))","v":58},{"$f":"IF($O66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O66))","v":37.868966460591359},{"$f":"IF($O66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O66))","v":38.625417447027949},{"$f":"IF($O66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O66))","v":39.395327208117351},{"$f":"IF($O66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O66))","v":40.176808767984475},{"$f":"IF($O66=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O66))","v":40.969263958231139},null,297083.54740420368,0,10400.727292087864,10585.777014223811,10744.88199990566,10895.762544750212]
[null,"Support",{"$f":"_xlfn.XLOOKUP($P67,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N67,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($P67,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P67)","v":"7206.10.71"},null,{"$f":"IF($O67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O67))","v":0},{"$f":"IF($O67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O67))","v":0},{"$f":"IF($O67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O67))","v":0},{"$f":"IF($O67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O67))","v":0},{"$f":"IF($O67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O67))","v":0},{"$f":"IF($O67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O67))","v":0},{"$f":"IF($O67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O67))","v":0},{"$f":"IF(B67=\"Lamp\", VLOOKUP(P67,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":""},{"$f":"_xlfn.XLOOKUP($P67,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P67,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($P67,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P67)","v":"7206.10.71"},"7206.10.71",{"$f":"_xlfn.XLOOKUP($O67,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":3888.2250750035337},null,0,0,0,0,0,0,null,{"$f":"IF($O67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O67))","v":0},{"$f":"IF($O67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O67))","v":0},{"$f":"IF($O67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O67))","v":0},{"$f":"IF($O67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O67))","v":0},{"$f":"IF($O67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O67))","v":0},{"$f":"IF($O67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O67))","v":0},{"$f":"IF($O67=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O67))","v":0},null,0,0,0,0,0,0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($P68,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N68,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"Shared or No Pole"},{"$f":"_xlfn.XLOOKUP($P68,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P68)","v":"SHARED OR NO POLE"},null,{"$f":"IF($O68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O68))","v":0},{"$f":"IF($O68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O68))","v":0},{"$f":"IF($O68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O68))","v":0},{"$f":"IF($O68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O68))","v":0},{"$f":"IF($O68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O68))","v":0},{"$f":"IF($O68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O68))","v":0},{"$f":"IF($O68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O68))","v":0},{"$f":"IF(B68=\"Lamp\", VLOOKUP(P68,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":""},{"$f":"_xlfn.XLOOKUP($P68,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P68,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"Shared or No Pole"},{"$f":"_xlfn.XLOOKUP($P68,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P68)","v":"NO_CAPEX"},"SHARED OR NO POLE",{"$f":"_xlfn.XLOOKUP($O68,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O68))","v":0},{"$f":"IF($O68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O68))","v":0},{"$f":"IF($O68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O68))","v":0},{"$f":"IF($O68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O68))","v":0},{"$f":"IF($O68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O68))","v":0},{"$f":"IF($O68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O68))","v":0},{"$f":"IF($O68=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O68))","v":0},null,0,0,0,0,0,0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($P69,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N69,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"Suspended"},{"$f":"_xlfn.XLOOKUP($P69,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P69)","v":"SUSPENDED"},null,{"$f":"IF($O69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O69))","v":0},{"$f":"IF($O69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O69))","v":0},{"$f":"IF($O69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O69))","v":0},{"$f":"IF($O69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O69))","v":0},{"$f":"IF($O69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O69))","v":0},{"$f":"IF($O69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O69))","v":0},{"$f":"IF($O69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O69))","v":0},{"$f":"IF(B69=\"Lamp\", VLOOKUP(P69,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":""},{"$f":"_xlfn.XLOOKUP($P69,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P69,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"Suspended"},{"$f":"_xlfn.XLOOKUP($P69,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P69)","v":"NO_CAPEX"},"SUSPENDED",{"$f":"_xlfn.XLOOKUP($O69,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,{"$f":"MAX(H69-G69,0)*$Q69","v":0},{"$f":"MAX(I69-H69,0)*$Q69","v":0},{"$f":"MAX(J69-I69,0)*$Q69","v":0},{"$f":"MAX(K69-J69,0)*$Q69","v":0},{"$f":"MAX(L69-K69,0)*$Q69","v":0},null,{"$f":"IF($O69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O69))","v":0},{"$f":"IF($O69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O69))","v":0},{"$f":"IF($O69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O69))","v":0},{"$f":"IF($O69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O69))","v":0},{"$f":"IF($O69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O69))","v":0},{"$f":"IF($O69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O69))","v":0},{"$f":"IF($O69=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O69))","v":0},null,0,{"$f":"MAX(AB69-AA69,0)*$Q69","v":0},{"$f":"MAX(AC69-AB69,0)*$Q69","v":0},{"$f":"MAX(AD69-AC69,0)*$Q69","v":0},{"$f":"MAX(AE69-AD69,0)*$Q69","v":0},{"$f":"MAX(AF69-AE69,0)*$Q69","v":0}]
[null,"Support",{"$f":"_xlfn.XLOOKUP($P70,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N70,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P70,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P70)","v":"NO CAPITAL"},null,{"$f":"IF($O70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O70))","v":0},{"$f":"IF($O70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O70))","v":0},{"$f":"IF($O70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O70))","v":0},{"$f":"IF($O70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O70))","v":0},{"$f":"IF($O70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O70))","v":0},{"$f":"IF($O70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O70))","v":0},{"$f":"IF($O70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O70))","v":0},{"$f":"IF(B70=\"Lamp\", VLOOKUP(P70,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":""},{"$f":"_xlfn.XLOOKUP($P70,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P70,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P70,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P70)","v":"NO CAPITAL"},"NO CAPITAL",{"$f":"_xlfn.XLOOKUP($O70,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,{"$f":"MAX(G70-F70,0)*$Q70","v":0},0,0,0,0,0,null,{"$f":"IF($O70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O70))","v":0},{"$f":"IF($O70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O70))","v":0},{"$f":"IF($O70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O70))","v":0},{"$f":"IF($O70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O70))","v":0},{"$f":"IF($O70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O70))","v":0},{"$f":"IF($O70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O70))","v":0},{"$f":"IF($O70=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O70))","v":0},null,{"$f":"MAX(AA70-Z70,0)*$Q70","v":0},0,0,0,0,0]
[null,"Traffic",{"$f":"_xlfn.XLOOKUP($P71,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N71,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"Night patrol"},{"$f":"_xlfn.XLOOKUP($P71,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P71)","v":"Street Patrol"},null,{"$f":"IF($O71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O71))","v":0},{"$f":"IF($O71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O71))","v":0},{"$f":"IF($O71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O71))","v":0},{"$f":"IF($O71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O71))","v":0},{"$f":"IF($O71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O71))","v":0},{"$f":"IF($O71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O71))","v":0},{"$f":"IF($O71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O71))","v":0},{"$f":"IF(B71=\"Lamp\", VLOOKUP(P71,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":""},{"$f":"_xlfn.XLOOKUP($P71,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P71,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"Night patrol"},{"$f":"_xlfn.XLOOKUP($P71,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P71)","v":"NO_CAPEX"},"Street Patrol",{"$f":"_xlfn.XLOOKUP($O71,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O71))","v":0},{"$f":"IF($O71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O71))","v":0},{"$f":"IF($O71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O71))","v":0},{"$f":"IF($O71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O71))","v":0},{"$f":"IF($O71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O71))","v":0},{"$f":"IF($O71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O71))","v":0},{"$f":"IF($O71=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O71))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P72,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N72,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P72,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P72)","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen"},null,{"$f":"IF($O72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O72))","v":24320},{"$f":"IF($O72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O72))","v":25175},{"$f":"IF($O72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O72))","v":25984.856674246097},{"$f":"IF($O72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O72))","v":26805.974391471282},{"$f":"IF($O72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O72))","v":27640.22999217207},{"$f":"IF($O72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O72))","v":28332.784135385995},{"$f":"IF($O72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O72))","v":28772.903231818695},{"$f":"IF(B72=\"Lamp\", VLOOKUP(P72,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P72,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P72,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P72,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P72)","v":"LED0101"},"LED0101",{"$f":"_xlfn.XLOOKUP($O72,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":521.23091611252858},null,445652.43327621196,422122.33623713884,427991.93998551118,434839.81102527952,360980.63052492158,229403.6798322344,null,{"$f":"IF($O72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O72))","v":17957.772630408599},{"$f":"IF($O72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O72))","v":21036},{"$f":"IF($O72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O72))","v":21327.772630408599},{"$f":"IF($O72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O72))","v":22202.772630408599},{"$f":"IF($O72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O72))","v":23091.772630408599},{"$f":"IF($O72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O72))","v":23829.772630408599},{"$f":"IF($O72=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O72))","v":24298.772630408599},null,1604467.271854785,152080.91544443631,456077.05159846251,463374.28442403791,384668.41609104606,244457.2996567759]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P73,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N73,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P73,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P73)","v":"LED0102"},null,{"$f":"IF($O73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O73))","v":0},{"$f":"IF($O73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O73))","v":0},{"$f":"IF($O73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O73))","v":0},{"$f":"IF($O73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O73))","v":0},{"$f":"IF($O73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O73))","v":0},{"$f":"IF($O73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O73))","v":0},{"$f":"IF($O73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O73))","v":0},{"$f":"IF(B73=\"Lamp\", VLOOKUP(P73,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P73,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P73,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P73,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P73)","v":"LED0102"},"LED0102",{"$f":"_xlfn.XLOOKUP($O73,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O73))","v":0},{"$f":"IF($O73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O73))","v":0},{"$f":"IF($O73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O73))","v":0},{"$f":"IF($O73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O73))","v":0},{"$f":"IF($O73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O73))","v":0},{"$f":"IF($O73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O73))","v":0},{"$f":"IF($O73=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O73))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P74,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N74,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P74,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P74)","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga"},null,{"$f":"IF($O74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O74))","v":0},{"$f":"IF($O74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O74))","v":81},{"$f":"IF($O74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O74))","v":81},{"$f":"IF($O74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O74))","v":81},{"$f":"IF($O74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O74))","v":81},{"$f":"IF($O74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O74))","v":81},{"$f":"IF($O74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O74))","v":81},{"$f":"IF(B74=\"Lamp\", VLOOKUP(P74,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P74,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P74,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P74,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P74)","v":"LED0103"},"LED0103",{"$f":"_xlfn.XLOOKUP($O74,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":553.12846149272013},null,44803.405380910328,0,0,0,0,0,null,{"$f":"IF($O74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O74))","v":0},{"$f":"IF($O74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O74))","v":81},{"$f":"IF($O74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O74))","v":0},{"$f":"IF($O74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O74))","v":0},{"$f":"IF($O74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O74))","v":0},{"$f":"IF($O74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O74))","v":0},{"$f":"IF($O74=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O74))","v":0},null,44803.405380910328,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P75,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N75,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P75,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P75)","v":"LED0104"},null,{"$f":"IF($O75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O75))","v":0},{"$f":"IF($O75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O75))","v":0},{"$f":"IF($O75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O75))","v":0},{"$f":"IF($O75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O75))","v":0},{"$f":"IF($O75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O75))","v":0},{"$f":"IF($O75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O75))","v":0},{"$f":"IF($O75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O75))","v":0},{"$f":"IF(B75=\"Lamp\", VLOOKUP(P75,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P75,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P75,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P75,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P75)","v":"LED0104"},"LED0104",{"$f":"_xlfn.XLOOKUP($O75,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O75))","v":0},{"$f":"IF($O75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O75))","v":0},{"$f":"IF($O75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O75))","v":0},{"$f":"IF($O75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O75))","v":0},{"$f":"IF($O75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O75))","v":0},{"$f":"IF($O75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O75))","v":0},{"$f":"IF($O75=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O75))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P76,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N76,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P76,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P76)","v":"LED 17W Luminaire StreetLED3  3000K P4/P5"},null,{"$f":"IF($O76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O76))","v":31308},{"$f":"IF($O76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O76))","v":31377},{"$f":"IF($O76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O76))","v":33181.666367381433},{"$f":"IF($O76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O76))","v":35013.676164571669},{"$f":"IF($O76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O76))","v":36873.857980352805},{"$f":"IF($O76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O76))","v":38418.347470159504},{"$f":"IF($O76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O76))","v":39401.053765712481},{"$f":"IF(B76=\"Lamp\", VLOOKUP(P76,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P76,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P76,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P76,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P76)","v":"LED0105"},"LED0105",{"$f":"_xlfn.XLOOKUP($O76,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":427.13315724096327},null,29472.187849626465,770832.84326621157,782512.12877024233,794545.33201682451,659702.67210662016,419746.44266011397,null,{"$f":"IF($O76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O76))","v":25605.934258582907},{"$f":"IF($O76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O76))","v":22115},{"$f":"IF($O76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O76))","v":34343.934258582907},{"$f":"IF($O76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O76))","v":36554.934258582907},{"$f":"IF($O76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O76))","v":38799.934258582907},{"$f":"IF($O76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O76))","v":40663.934258582907},{"$f":"IF($O76=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O76))","v":41849.934258582907},null,0,5223383.2995606959,944391.41065976978,958913.93800596253,796176.20509715553,506579.92448778247]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P77,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N77,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P77,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P77)","v":"LED0106"},null,{"$f":"IF($O77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O77))","v":0},{"$f":"IF($O77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O77))","v":0},{"$f":"IF($O77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O77))","v":0},{"$f":"IF($O77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O77))","v":0},{"$f":"IF($O77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O77))","v":0},{"$f":"IF($O77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O77))","v":0},{"$f":"IF($O77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O77))","v":0},{"$f":"IF(B77=\"Lamp\", VLOOKUP(P77,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P77,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P77,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P77,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P77)","v":"LED0106"},"LED0106",{"$f":"_xlfn.XLOOKUP($O77,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O77))","v":0},{"$f":"IF($O77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O77))","v":0},{"$f":"IF($O77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O77))","v":0},{"$f":"IF($O77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O77))","v":0},{"$f":"IF($O77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O77))","v":0},{"$f":"IF($O77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O77))","v":0},{"$f":"IF($O77=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O77))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P78,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N78,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P78,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P78)","v":"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga"},null,{"$f":"IF($O78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O78))","v":0},{"$f":"IF($O78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O78))","v":7},{"$f":"IF($O78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O78))","v":7},{"$f":"IF($O78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O78))","v":7},{"$f":"IF($O78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O78))","v":7},{"$f":"IF($O78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O78))","v":7},{"$f":"IF($O78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O78))","v":7},{"$f":"IF(B78=\"Lamp\", VLOOKUP(P78,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P78,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P78,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P78,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P78)","v":"LED0107"},"LED0107",{"$f":"_xlfn.XLOOKUP($O78,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":459.03070262115483},null,3213.2149183480838,0,0,0,0,0,null,{"$f":"IF($O78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O78))","v":0},{"$f":"IF($O78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O78))","v":7},{"$f":"IF($O78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O78))","v":0},{"$f":"IF($O78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O78))","v":0},{"$f":"IF($O78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O78))","v":0},{"$f":"IF($O78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O78))","v":0},{"$f":"IF($O78=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O78))","v":0},null,3213.2149183480838,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P79,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N79,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P79,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P79)","v":"LED0108"},null,{"$f":"IF($O79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O79))","v":0},{"$f":"IF($O79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O79))","v":0},{"$f":"IF($O79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O79))","v":0},{"$f":"IF($O79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O79))","v":0},{"$f":"IF($O79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O79))","v":0},{"$f":"IF($O79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O79))","v":0},{"$f":"IF($O79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O79))","v":0},{"$f":"IF(B79=\"Lamp\", VLOOKUP(P79,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P79,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P79,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P79,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P79)","v":"LED0108"},"LED0108",{"$f":"_xlfn.XLOOKUP($O79,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O79))","v":0},{"$f":"IF($O79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O79))","v":0},{"$f":"IF($O79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O79))","v":0},{"$f":"IF($O79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O79))","v":0},{"$f":"IF($O79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O79))","v":0},{"$f":"IF($O79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O79))","v":0},{"$f":"IF($O79=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O79))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P80,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N80,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P80,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P80)","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW"},null,{"$f":"IF($O80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O80))","v":724.10034621578097},{"$f":"IF($O80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O80))","v":754},{"$f":"IF($O80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O80))","v":777.2741785512427},{"$f":"IF($O80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O80))","v":800.89746978075402},{"$f":"IF($O80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O80))","v":824.87511037870797},{"$f":"IF($O80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O80))","v":844.78088385025092},{"$f":"IF($O80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O80))","v":857.45259710800474},{"$f":"IF(B80=\"Lamp\", VLOOKUP(P80,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P80,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P80,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P80,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P80)","v":"LED0109"},"LED0109",{"$f":"_xlfn.XLOOKUP($O80,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":415.96901635789618},null,12437.329574063237,9681.3371584984707,9826.5572158759405,9973.955574114063,8280.1850108008221,5271.0400993971698,null,{"$f":"IF($O80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O80))","v":570.60442028985506},{"$f":"IF($O80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O80))","v":290},{"$f":"IF($O80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O80))","v":669.44279890640087},{"$f":"IF($O80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O80))","v":694.45394902204191},{"$f":"IF($O80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O80))","v":719.84026638941759},{"$f":"IF($O80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O80))","v":740.91549606963883},{"$f":"IF($O80=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O80))","v":754.33166739957232},null,0,157836.44782518258,10403.863511582886,10559.921464256639,8766.6425595983692,5580.7115914014421]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P81,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N81,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P81,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P81)","v":"LED0110"},null,{"$f":"IF($O81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O81))","v":0},{"$f":"IF($O81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O81))","v":0},{"$f":"IF($O81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O81))","v":0},{"$f":"IF($O81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O81))","v":0},{"$f":"IF($O81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O81))","v":0},{"$f":"IF($O81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O81))","v":0},{"$f":"IF($O81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O81))","v":0},{"$f":"IF(B81=\"Lamp\", VLOOKUP(P81,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P81,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P81,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P81,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P81)","v":"LED0110"},"LED0110",{"$f":"_xlfn.XLOOKUP($O81,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O81))","v":0},{"$f":"IF($O81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O81))","v":0},{"$f":"IF($O81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O81))","v":0},{"$f":"IF($O81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O81))","v":0},{"$f":"IF($O81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O81))","v":0},{"$f":"IF($O81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O81))","v":0},{"$f":"IF($O81=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O81))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P82,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N82,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P82,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P82)","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga"},null,{"$f":"IF($O82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O82))","v":0},{"$f":"IF($O82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O82))","v":0},{"$f":"IF($O82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O82))","v":0},{"$f":"IF($O82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O82))","v":0},{"$f":"IF($O82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O82))","v":0},{"$f":"IF($O82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O82))","v":0},{"$f":"IF($O82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O82))","v":0},{"$f":"IF(B82=\"Lamp\", VLOOKUP(P82,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P82,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P82,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P82,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P82)","v":"LED0111"},"LED0111",{"$f":"_xlfn.XLOOKUP($O82,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":489.3333707323369},null,0,0,0,0,0,0,null,{"$f":"IF($O82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O82))","v":0},{"$f":"IF($O82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O82))","v":0},{"$f":"IF($O82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O82))","v":0},{"$f":"IF($O82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O82))","v":0},{"$f":"IF($O82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O82))","v":0},{"$f":"IF($O82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O82))","v":0},{"$f":"IF($O82=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O82))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P83,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N83,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P83,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P83)","v":"LED0112"},null,{"$f":"IF($O83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O83))","v":0},{"$f":"IF($O83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O83))","v":0},{"$f":"IF($O83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O83))","v":0},{"$f":"IF($O83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O83))","v":0},{"$f":"IF($O83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O83))","v":0},{"$f":"IF($O83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O83))","v":0},{"$f":"IF($O83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O83))","v":0},{"$f":"IF(B83=\"Lamp\", VLOOKUP(P83,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P83,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P83,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P83,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P83)","v":"LED0112"},"LED0112",{"$f":"_xlfn.XLOOKUP($O83,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O83))","v":0},{"$f":"IF($O83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O83))","v":0},{"$f":"IF($O83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O83))","v":0},{"$f":"IF($O83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O83))","v":0},{"$f":"IF($O83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O83))","v":0},{"$f":"IF($O83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O83))","v":0},{"$f":"IF($O83=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O83))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P84,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N84,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P84,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P84)","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA"},null,{"$f":"IF($O84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O84))","v":85.646277509393443},{"$f":"IF($O84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O84))","v":152},{"$f":"IF($O84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O84))","v":156.69187684322134},{"$f":"IF($O84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O84))","v":161.45413183909096},{"$f":"IF($O84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O84))","v":166.28782065989864},{"$f":"IF($O84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O84))","v":170.30065563028924},{"$f":"IF($O84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O84))","v":172.85516546474361},{"$f":"IF(B84=\"Lamp\", VLOOKUP(P84,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P84,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P84,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P84,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P84)","v":"LED0113"},"LED0113",{"$f":"_xlfn.XLOOKUP($O84,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":460.62557989016443},null,30564.221900106691,2161.1984916820625,2193.6164690572787,2226.5207160931427,1848.4144352397009,1176.6725738306698,null,{"$f":"IF($O84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O84))","v":75.503955172754743},{"$f":"IF($O84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O84))","v":108},{"$f":"IF($O84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O84))","v":87.194516084389193},{"$f":"IF($O84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O84))","v":90.152824162583286},{"$f":"IF($O84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O84))","v":93.1555068619503},{"$f":"IF($O84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O84))","v":95.648275963911942},{"$f":"IF($O84=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O84))","v":97.235134938420202},null,14968.509492686624,0,1362.6723740119123,1383.1124596220952,1148.2332131233657,730.94783533677901]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P85,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N85,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P85,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P85)","v":"LED0114"},null,{"$f":"IF($O85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O85))","v":0},{"$f":"IF($O85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O85))","v":0},{"$f":"IF($O85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O85))","v":0},{"$f":"IF($O85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O85))","v":0},{"$f":"IF($O85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O85))","v":0},{"$f":"IF($O85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O85))","v":0},{"$f":"IF($O85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O85))","v":0},{"$f":"IF(B85=\"Lamp\", VLOOKUP(P85,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P85,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P85,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P85,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P85)","v":"LED0114"},"LED0114",{"$f":"_xlfn.XLOOKUP($O85,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O85))","v":0},{"$f":"IF($O85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O85))","v":0},{"$f":"IF($O85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O85))","v":0},{"$f":"IF($O85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O85))","v":0},{"$f":"IF($O85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O85))","v":0},{"$f":"IF($O85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O85))","v":0},{"$f":"IF($O85=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O85))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P86,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N86,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P86,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P86)","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga"},null,{"$f":"IF($O86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O86))","v":0},{"$f":"IF($O86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O86))","v":0},{"$f":"IF($O86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O86))","v":0},{"$f":"IF($O86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O86))","v":0},{"$f":"IF($O86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O86))","v":0},{"$f":"IF($O86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O86))","v":0},{"$f":"IF($O86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O86))","v":0},{"$f":"IF(B86=\"Lamp\", VLOOKUP(P86,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P86,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P86,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P86,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P86)","v":"LED0115"},"LED0115",{"$f":"_xlfn.XLOOKUP($O86,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":492.5231252703561},null,0,0,0,0,0,0,null,{"$f":"IF($O86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O86))","v":0},{"$f":"IF($O86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O86))","v":0},{"$f":"IF($O86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O86))","v":0},{"$f":"IF($O86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O86))","v":0},{"$f":"IF($O86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O86))","v":0},{"$f":"IF($O86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O86))","v":0},{"$f":"IF($O86=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O86))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P87,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N87,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P87,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P87)","v":"LED0116"},null,{"$f":"IF($O87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O87))","v":0},{"$f":"IF($O87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O87))","v":0},{"$f":"IF($O87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O87))","v":0},{"$f":"IF($O87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O87))","v":0},{"$f":"IF($O87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O87))","v":0},{"$f":"IF($O87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O87))","v":0},{"$f":"IF($O87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O87))","v":0},{"$f":"IF(B87=\"Lamp\", VLOOKUP(P87,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P87,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P87,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P87,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P87)","v":"LED0116"},"LED0116",{"$f":"_xlfn.XLOOKUP($O87,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O87))","v":0},{"$f":"IF($O87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O87))","v":0},{"$f":"IF($O87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O87))","v":0},{"$f":"IF($O87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O87))","v":0},{"$f":"IF($O87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O87))","v":0},{"$f":"IF($O87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O87))","v":0},{"$f":"IF($O87=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O87))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P88,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N88,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P88,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P88)","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA"},null,{"$f":"IF($O88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O88))","v":241.36678207192699},{"$f":"IF($O88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O88))","v":349},{"$f":"IF($O88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O88))","v":359.77279617292265},{"$f":"IF($O88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O88))","v":370.70718428843918},{"$f":"IF($O88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O88))","v":381.80558822568838},{"$f":"IF($O88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O88))","v":391.01926851954579},{"$f":"IF($O88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O88))","v":396.88455754733894},{"$f":"IF(B88=\"Lamp\", VLOOKUP(P88,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P88,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P88,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P88,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P88)","v":"LED0117"},"LED0117",{"$f":"_xlfn.XLOOKUP($O88,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":984.94957305972548},null,106013.2920452999,10610.660991179613,10769.820906047338,10931.368219637978,9075.0104717436607,5777.0139237967587,null,{"$f":"IF($O88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O88))","v":232.65767137861002},{"$f":"IF($O88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O88))","v":302},{"$f":"IF($O88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O88))","v":265.60379758412529},{"$f":"IF($O88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O88))","v":273.94084762267232},{"$f":"IF($O88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O88))","v":282.40295341179751},{"$f":"IF($O88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O88))","v":289.42802997187124},{"$f":"IF($O88=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O88))","v":293.90008708184905},null,68298.696970605248,0,8211.5738760444692,8334.7474841850872,6919.3461585565037,4404.750741171355]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P89,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N89,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P89,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P89)","v":"LED0118"},null,{"$f":"IF($O89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O89))","v":0},{"$f":"IF($O89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O89))","v":0},{"$f":"IF($O89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O89))","v":0},{"$f":"IF($O89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O89))","v":0},{"$f":"IF($O89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O89))","v":0},{"$f":"IF($O89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O89))","v":0},{"$f":"IF($O89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O89))","v":0},{"$f":"IF(B89=\"Lamp\", VLOOKUP(P89,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P89,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P89,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P89,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P89)","v":"LED0118"},"LED0118",{"$f":"_xlfn.XLOOKUP($O89,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O89))","v":0},{"$f":"IF($O89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O89))","v":0},{"$f":"IF($O89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O89))","v":0},{"$f":"IF($O89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O89))","v":0},{"$f":"IF($O89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O89))","v":0},{"$f":"IF($O89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O89))","v":0},{"$f":"IF($O89=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O89))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P90,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N90,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P90,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P90)","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga"},null,{"$f":"IF($O90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O90))","v":0},{"$f":"IF($O90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O90))","v":0},{"$f":"IF($O90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O90))","v":0},{"$f":"IF($O90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O90))","v":0},{"$f":"IF($O90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O90))","v":0},{"$f":"IF($O90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O90))","v":0},{"$f":"IF($O90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O90))","v":0},{"$f":"IF(B90=\"Lamp\", VLOOKUP(P90,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P90,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P90,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P90,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P90)","v":"LED0119"},"LED0119",{"$f":"_xlfn.XLOOKUP($O90,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1016.8471184399169},null,0,0,0,0,0,0,null,{"$f":"IF($O90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O90))","v":0},{"$f":"IF($O90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O90))","v":0},{"$f":"IF($O90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O90))","v":0},{"$f":"IF($O90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O90))","v":0},{"$f":"IF($O90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O90))","v":0},{"$f":"IF($O90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O90))","v":0},{"$f":"IF($O90=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O90))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P91,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N91,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P91,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P91)","v":"LED0120"},null,{"$f":"IF($O91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O91))","v":0},{"$f":"IF($O91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O91))","v":0},{"$f":"IF($O91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O91))","v":0},{"$f":"IF($O91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O91))","v":0},{"$f":"IF($O91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O91))","v":0},{"$f":"IF($O91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O91))","v":0},{"$f":"IF($O91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O91))","v":0},{"$f":"IF(B91=\"Lamp\", VLOOKUP(P91,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P91,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P91,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P91,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P91)","v":"LED0120"},"LED0120",{"$f":"_xlfn.XLOOKUP($O91,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O91))","v":0},{"$f":"IF($O91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O91))","v":0},{"$f":"IF($O91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O91))","v":0},{"$f":"IF($O91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O91))","v":0},{"$f":"IF($O91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O91))","v":0},{"$f":"IF($O91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O91))","v":0},{"$f":"IF($O91=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O91))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P92,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N92,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P92,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P92)","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA"},null,{"$f":"IF($O92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O92))","v":5957.4215888352119},{"$f":"IF($O92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O92))","v":8764},{"$f":"IF($O92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O92))","v":9034.5237411446833},{"$f":"IF($O92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O92))","v":9309.1053384065362},{"$f":"IF($O92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O92))","v":9587.8056596273163},{"$f":"IF($O92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O92))","v":9819.1772759464166},{"$f":"IF($O92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O92))","v":9966.4649350856125},{"$f":"IF(B92=\"Lamp\", VLOOKUP(P92,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P92,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P92,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P92,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P92)","v":"LED0121"},"LED0121",{"$f":"_xlfn.XLOOKUP($O92,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":984.94957305972548},null,2764338.2078354009,266452.2433429755,270449.02699311957,274505.76239801571,227889.37471163637,145070.91698611743,null,{"$f":"IF($O92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O92))","v":4426.6641257385609},{"$f":"IF($O92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O92))","v":6095},{"$f":"IF($O92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O92))","v":5239.8413236958868},{"$f":"IF($O92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O92))","v":5445.6166232648166},{"$f":"IF($O92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O92))","v":5654.4785523272803},{"$f":"IF($O92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O92))","v":5827.8716862247684},{"$f":"IF($O92=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O92))","v":5938.2511234645899},null,1643226.7070740284,0,202678.2934566545,205718.46785850439,170783.49320381865,108718.17958393498]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P93,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N93,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P93,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P93)","v":"LED0122"},null,{"$f":"IF($O93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O93))","v":0},{"$f":"IF($O93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O93))","v":0},{"$f":"IF($O93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O93))","v":0},{"$f":"IF($O93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O93))","v":0},{"$f":"IF($O93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O93))","v":0},{"$f":"IF($O93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O93))","v":0},{"$f":"IF($O93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O93))","v":0},{"$f":"IF(B93=\"Lamp\", VLOOKUP(P93,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P93,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P93,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P93,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P93)","v":"LED0122"},"LED0122",{"$f":"_xlfn.XLOOKUP($O93,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O93))","v":0},{"$f":"IF($O93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O93))","v":0},{"$f":"IF($O93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O93))","v":0},{"$f":"IF($O93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O93))","v":0},{"$f":"IF($O93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O93))","v":0},{"$f":"IF($O93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O93))","v":0},{"$f":"IF($O93=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O93))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P94,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N94,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P94,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P94)","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga"},null,{"$f":"IF($O94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O94))","v":0},{"$f":"IF($O94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O94))","v":37},{"$f":"IF($O94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O94))","v":37},{"$f":"IF($O94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O94))","v":37},{"$f":"IF($O94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O94))","v":37},{"$f":"IF($O94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O94))","v":37},{"$f":"IF($O94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O94))","v":37},{"$f":"IF(B94=\"Lamp\", VLOOKUP(P94,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P94,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P94,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P94,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P94)","v":"LED0123"},"LED0123",{"$f":"_xlfn.XLOOKUP($O94,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1016.8471184399169},null,37623.343382276929,0,0,0,0,0,null,{"$f":"IF($O94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O94))","v":0},{"$f":"IF($O94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O94))","v":37},{"$f":"IF($O94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O94))","v":0},{"$f":"IF($O94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O94))","v":0},{"$f":"IF($O94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O94))","v":0},{"$f":"IF($O94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O94))","v":0},{"$f":"IF($O94=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O94))","v":0},null,37623.343382276929,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P95,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N95,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P95,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P95)","v":"LED0124"},null,{"$f":"IF($O95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O95))","v":0},{"$f":"IF($O95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O95))","v":0},{"$f":"IF($O95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O95))","v":0},{"$f":"IF($O95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O95))","v":0},{"$f":"IF($O95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O95))","v":0},{"$f":"IF($O95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O95))","v":0},{"$f":"IF($O95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O95))","v":0},{"$f":"IF(B95=\"Lamp\", VLOOKUP(P95,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P95,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P95,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P95,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P95)","v":"LED0124"},"LED0124",{"$f":"_xlfn.XLOOKUP($O95,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O95))","v":0},{"$f":"IF($O95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O95))","v":0},{"$f":"IF($O95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O95))","v":0},{"$f":"IF($O95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O95))","v":0},{"$f":"IF($O95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O95))","v":0},{"$f":"IF($O95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O95))","v":0},{"$f":"IF($O95=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O95))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P96,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N96,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P96,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P96)","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA"},null,{"$f":"IF($O96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O96))","v":17870},{"$f":"IF($O96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O96))","v":24631},{"$f":"IF($O96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O96))","v":25404.618034447823},{"$f":"IF($O96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O96))","v":26191.961550151977},{"$f":"IF($O96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O96))","v":27001.764944275583},{"$f":"IF($O96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O96))","v":27653.101418439717},{"$f":"IF($O96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O96))","v":28073.600253292811},{"$f":"IF(B96=\"Lamp\", VLOOKUP(P96,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P96,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P96,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P96,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P96)","v":"LED0125"},"LED0125",{"$f":"_xlfn.XLOOKUP($O96,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1008.872732094869},null,6820988.541693409,780482.14001123805,794329.40378562827,816988.5626891806,657115.60820300935,424229.80836094933,null,{"$f":"IF($O96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O96))","v":13457.40782122905},{"$f":"IF($O96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O96))","v":18038},{"$f":"IF($O96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O96))","v":15947.40782122905},{"$f":"IF($O96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O96))","v":16578.407821229048},{"$f":"IF($O96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O96))","v":17227.407821229048},{"$f":"IF($O96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O96))","v":17749.407821229048},{"$f":"IF($O96=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O96))","v":18086.407821229048},null,4621234.5460090367,0,636598.69395186054,654758.40312956995,526631.56615352165,339990.11071597086]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P97,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N97,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P97,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P97)","v":"LED0126"},null,{"$f":"IF($O97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O97))","v":0},{"$f":"IF($O97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O97))","v":0},{"$f":"IF($O97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O97))","v":0},{"$f":"IF($O97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O97))","v":0},{"$f":"IF($O97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O97))","v":0},{"$f":"IF($O97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O97))","v":0},{"$f":"IF($O97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O97))","v":0},{"$f":"IF(B97=\"Lamp\", VLOOKUP(P97,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P97,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P97,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P97,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P97)","v":"LED0126"},"LED0126",{"$f":"_xlfn.XLOOKUP($O97,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O97))","v":0},{"$f":"IF($O97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O97))","v":0},{"$f":"IF($O97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O97))","v":0},{"$f":"IF($O97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O97))","v":0},{"$f":"IF($O97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O97))","v":0},{"$f":"IF($O97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O97))","v":0},{"$f":"IF($O97=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O97))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P98,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N98,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P98,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P98)","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga"},null,{"$f":"IF($O98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O98))","v":0},{"$f":"IF($O98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O98))","v":71},{"$f":"IF($O98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O98))","v":71},{"$f":"IF($O98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O98))","v":71},{"$f":"IF($O98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O98))","v":71},{"$f":"IF($O98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O98))","v":71},{"$f":"IF($O98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O98))","v":71},{"$f":"IF(B98=\"Lamp\", VLOOKUP(P98,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P98,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P98,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P98,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P98)","v":"LED0127"},"LED0127",{"$f":"_xlfn.XLOOKUP($O98,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1016.8471184399169},null,72196.145409234101,0,0,0,0,0,null,{"$f":"IF($O98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O98))","v":0},{"$f":"IF($O98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O98))","v":71},{"$f":"IF($O98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O98))","v":0},{"$f":"IF($O98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O98))","v":0},{"$f":"IF($O98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O98))","v":0},{"$f":"IF($O98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O98))","v":0},{"$f":"IF($O98=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O98))","v":0},null,72196.145409234101,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P99,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N99,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P99,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P99)","v":"LED0128"},null,{"$f":"IF($O99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O99))","v":0},{"$f":"IF($O99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O99))","v":0},{"$f":"IF($O99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O99))","v":0},{"$f":"IF($O99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O99))","v":0},{"$f":"IF($O99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O99))","v":0},{"$f":"IF($O99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O99))","v":0},{"$f":"IF($O99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O99))","v":0},{"$f":"IF(B99=\"Lamp\", VLOOKUP(P99,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P99,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P99,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P99,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P99)","v":"LED0128"},"LED0128",{"$f":"_xlfn.XLOOKUP($O99,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O99))","v":0},{"$f":"IF($O99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O99))","v":0},{"$f":"IF($O99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O99))","v":0},{"$f":"IF($O99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O99))","v":0},{"$f":"IF($O99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O99))","v":0},{"$f":"IF($O99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O99))","v":0},{"$f":"IF($O99=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O99))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P100,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N100,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P100,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P100)","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen"},null,{"$f":"IF($O100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O100))","v":950},{"$f":"IF($O100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O100))","v":1518},{"$f":"IF($O100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O100))","v":1573.4325842696628},{"$f":"IF($O100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O100))","v":1630.2865168539324},{"$f":"IF($O100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O100))","v":1687.140449438202},{"$f":"IF($O100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O100))","v":1735.4662921348311},{"$f":"IF($O100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O100))","v":1765.3146067415726},{"$f":"IF(B100=\"Lamp\", VLOOKUP(P100,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P100,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P100,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P100,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P100)","v":"LED0129"},"LED0129",{"$f":"_xlfn.XLOOKUP($O100,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1463.4127537626002},null,831218.44413715694,81120.750794244654,83200.77004537922,83200.77004537922,70720.654538572126,43680.404273824017,null,{"$f":"IF($O100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O100))","v":695.8657587548638},{"$f":"IF($O100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O100))","v":1106},{"$f":"IF($O100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O100))","v":852.8657587548638},{"$f":"IF($O100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O100))","v":892.8657587548638},{"$f":"IF($O100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O100))","v":932.8657587548638},{"$f":"IF($O100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O100))","v":966.8657587548638},{"$f":"IF($O100=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O100))","v":987.8657587548638},null,600195.67939287936,0,58536.510150504007,58536.510150504007,49756.033627928409,30731.667829014605]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P101,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N101,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P101,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P101)","v":"LED0130"},null,{"$f":"IF($O101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O101))","v":0},{"$f":"IF($O101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O101))","v":0},{"$f":"IF($O101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O101))","v":0},{"$f":"IF($O101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O101))","v":0},{"$f":"IF($O101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O101))","v":0},{"$f":"IF($O101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O101))","v":0},{"$f":"IF($O101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O101))","v":0},{"$f":"IF(B101=\"Lamp\", VLOOKUP(P101,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P101,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P101,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P101,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P101)","v":"LED0130"},"LED0130",{"$f":"_xlfn.XLOOKUP($O101,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O101))","v":0},{"$f":"IF($O101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O101))","v":0},{"$f":"IF($O101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O101))","v":0},{"$f":"IF($O101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O101))","v":0},{"$f":"IF($O101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O101))","v":0},{"$f":"IF($O101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O101))","v":0},{"$f":"IF($O101=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O101))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P102,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N102,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P102,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P102)","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga"},null,{"$f":"IF($O102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O102))","v":0},{"$f":"IF($O102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O102))","v":0},{"$f":"IF($O102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O102))","v":0},{"$f":"IF($O102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O102))","v":0},{"$f":"IF($O102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O102))","v":0},{"$f":"IF($O102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O102))","v":0},{"$f":"IF($O102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O102))","v":0},{"$f":"IF(B102=\"Lamp\", VLOOKUP(P102,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P102,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P102,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P102,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P102)","v":"LED0131"},"LED0131",{"$f":"_xlfn.XLOOKUP($O102,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1495.3102991427918},null,0,0,0,0,0,0,null,{"$f":"IF($O102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O102))","v":0},{"$f":"IF($O102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O102))","v":0},{"$f":"IF($O102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O102))","v":0},{"$f":"IF($O102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O102))","v":0},{"$f":"IF($O102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O102))","v":0},{"$f":"IF($O102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O102))","v":0},{"$f":"IF($O102=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O102))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P103,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N103,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P103,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P103)","v":"LED0132"},null,{"$f":"IF($O103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O103))","v":0},{"$f":"IF($O103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O103))","v":0},{"$f":"IF($O103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O103))","v":0},{"$f":"IF($O103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O103))","v":0},{"$f":"IF($O103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O103))","v":0},{"$f":"IF($O103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O103))","v":0},{"$f":"IF($O103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O103))","v":0},{"$f":"IF(B103=\"Lamp\", VLOOKUP(P103,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P103,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P103,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P103,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P103)","v":"LED0132"},"LED0132",{"$f":"_xlfn.XLOOKUP($O103,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O103))","v":0},{"$f":"IF($O103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O103))","v":0},{"$f":"IF($O103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O103))","v":0},{"$f":"IF($O103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O103))","v":0},{"$f":"IF($O103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O103))","v":0},{"$f":"IF($O103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O103))","v":0},{"$f":"IF($O103=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O103))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P104,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N104,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P104,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P104)","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm"},null,{"$f":"IF($O104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O104))","v":8355.5173590982286},{"$f":"IF($O104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O104))","v":9636},{"$f":"IF($O104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O104))","v":9933.4402977715836},{"$f":"IF($O104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O104))","v":10235.34220000974},{"$f":"IF($O104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O104))","v":10541.772630781468},{"$f":"IF($O104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O104))","v":10796.165247720179},{"$f":"IF($O104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O104))","v":10958.107726435983},{"$f":"IF(B104=\"Lamp\", VLOOKUP(P104,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P104,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P104,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P104,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P104)","v":"LED0133"},"LED0133",{"$f":"_xlfn.XLOOKUP($O104,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":520.43347747802375},null,666406.03365475242,154797.88851136412,157119.85683903401,159476.65469161945,132394.43427814791,84280.28734947677,null,{"$f":"IF($O104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O104))","v":6520.6457470402574},{"$f":"IF($O104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O104))","v":6834},{"$f":"IF($O104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O104))","v":7661.1586505233472},{"$f":"IF($O104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O104))","v":7949.7665762817114},{"$f":"IF($O104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O104))","v":8242.7036209264515},{"$f":"IF($O104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O104))","v":8485.8942896788649},{"$f":"IF($O104=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O104))","v":8640.7057782049178},null,163080.04355036712,430481.05291789491,150201.2264301448,152454.24482659719,126564.56542902463,80569.081327162901]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P105,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N105,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P105,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P105)","v":"LED0134"},null,{"$f":"IF($O105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O105))","v":0},{"$f":"IF($O105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O105))","v":0},{"$f":"IF($O105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O105))","v":0},{"$f":"IF($O105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O105))","v":0},{"$f":"IF($O105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O105))","v":0},{"$f":"IF($O105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O105))","v":0},{"$f":"IF($O105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O105))","v":0},{"$f":"IF(B105=\"Lamp\", VLOOKUP(P105,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P105,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P105,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P105,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P105)","v":"LED0134"},"LED0134",{"$f":"_xlfn.XLOOKUP($O105,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O105))","v":0},{"$f":"IF($O105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O105))","v":0},{"$f":"IF($O105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O105))","v":0},{"$f":"IF($O105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O105))","v":0},{"$f":"IF($O105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O105))","v":0},{"$f":"IF($O105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O105))","v":0},{"$f":"IF($O105=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O105))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P106,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N106,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P106,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P106)","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga"},null,{"$f":"IF($O106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O106))","v":0},{"$f":"IF($O106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O106))","v":39},{"$f":"IF($O106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O106))","v":39},{"$f":"IF($O106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O106))","v":39},{"$f":"IF($O106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O106))","v":39},{"$f":"IF($O106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O106))","v":39},{"$f":"IF($O106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O106))","v":39},{"$f":"IF(B106=\"Lamp\", VLOOKUP(P106,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P106,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P106,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P106,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P106)","v":"LED0135"},"LED0135",{"$f":"_xlfn.XLOOKUP($O106,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":587.41832277642618},null,22909.31458828062,0,0,0,0,0,null,{"$f":"IF($O106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O106))","v":0},{"$f":"IF($O106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O106))","v":39},{"$f":"IF($O106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O106))","v":0},{"$f":"IF($O106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O106))","v":0},{"$f":"IF($O106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O106))","v":0},{"$f":"IF($O106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O106))","v":0},{"$f":"IF($O106=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O106))","v":0},null,22909.31458828062,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P107,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N107,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P107,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P107)","v":"LED0136"},null,{"$f":"IF($O107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O107))","v":0},{"$f":"IF($O107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O107))","v":0},{"$f":"IF($O107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O107))","v":0},{"$f":"IF($O107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O107))","v":0},{"$f":"IF($O107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O107))","v":0},{"$f":"IF($O107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O107))","v":0},{"$f":"IF($O107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O107))","v":0},{"$f":"IF(B107=\"Lamp\", VLOOKUP(P107,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P107,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P107,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P107,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P107)","v":"LED0136"},"LED0136",{"$f":"_xlfn.XLOOKUP($O107,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O107))","v":0},{"$f":"IF($O107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O107))","v":0},{"$f":"IF($O107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O107))","v":0},{"$f":"IF($O107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O107))","v":0},{"$f":"IF($O107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O107))","v":0},{"$f":"IF($O107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O107))","v":0},{"$f":"IF($O107=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O107))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P108,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N108,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P108,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P108)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm"},null,{"$f":"IF($O108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O108))","v":5536.9762265163708},{"$f":"IF($O108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O108))","v":5837},{"$f":"IF($O108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O108))","v":6017.174244301862},{"$f":"IF($O108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O108))","v":6200.0511022682504},{"$f":"IF($O108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O108))","v":6385.6711131041357},{"$f":"IF($O108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O108))","v":6539.76925601315},{"$f":"IF($O108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O108))","v":6637.8657948533473},{"$f":"IF(B108=\"Lamp\", VLOOKUP(P108,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P108,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P108,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P108,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P108)","v":"LED0137"},"LED0137",{"$f":"_xlfn.XLOOKUP($O108,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":520.43347747802375},null,156142.415760164,93768.708513993057,95175.239141702114,96602.867728828234,80197.832387043789,51052.722837161935,null,{"$f":"IF($O108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O108))","v":4605.4222116125638},{"$f":"IF($O108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O108))","v":4369},{"$f":"IF($O108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O108))","v":5361.2093832764122},{"$f":"IF($O108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O108))","v":5552.4620795523888},{"$f":"IF($O108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O108))","v":5746.5835662725058},{"$f":"IF($O108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O108))","v":5907.7394700330915},{"$f":"IF($O108=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O108))","v":6010.3288723071446},null,0,516378.97972486849,99534.305799954804,101027.3203869545,83870.927410235352,53390.959377877334]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P109,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N109,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P109,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P109)","v":"LED0138"},null,{"$f":"IF($O109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O109))","v":0},{"$f":"IF($O109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O109))","v":0},{"$f":"IF($O109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O109))","v":0},{"$f":"IF($O109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O109))","v":0},{"$f":"IF($O109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O109))","v":0},{"$f":"IF($O109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O109))","v":0},{"$f":"IF($O109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O109))","v":0},{"$f":"IF(B109=\"Lamp\", VLOOKUP(P109,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P109,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P109,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P109,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P109)","v":"LED0138"},"LED0138",{"$f":"_xlfn.XLOOKUP($O109,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O109))","v":0},{"$f":"IF($O109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O109))","v":0},{"$f":"IF($O109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O109))","v":0},{"$f":"IF($O109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O109))","v":0},{"$f":"IF($O109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O109))","v":0},{"$f":"IF($O109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O109))","v":0},{"$f":"IF($O109=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O109))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P110,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N110,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P110,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P110)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga"},null,{"$f":"IF($O110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O110))","v":0},{"$f":"IF($O110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O110))","v":0},{"$f":"IF($O110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O110))","v":0},{"$f":"IF($O110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O110))","v":0},{"$f":"IF($O110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O110))","v":0},{"$f":"IF($O110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O110))","v":0},{"$f":"IF($O110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O110))","v":0},{"$f":"IF(B110=\"Lamp\", VLOOKUP(P110,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P110,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P110,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P110,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P110)","v":"LED0139"},"LED0139",{"$f":"_xlfn.XLOOKUP($O110,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":587.41832277642618},null,0,0,0,0,0,0,null,{"$f":"IF($O110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O110))","v":0},{"$f":"IF($O110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O110))","v":0},{"$f":"IF($O110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O110))","v":0},{"$f":"IF($O110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O110))","v":0},{"$f":"IF($O110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O110))","v":0},{"$f":"IF($O110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O110))","v":0},{"$f":"IF($O110=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O110))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P111,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N111,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P111,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P111)","v":"LED0140"},null,{"$f":"IF($O111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O111))","v":0},{"$f":"IF($O111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O111))","v":0},{"$f":"IF($O111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O111))","v":0},{"$f":"IF($O111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O111))","v":0},{"$f":"IF($O111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O111))","v":0},{"$f":"IF($O111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O111))","v":0},{"$f":"IF($O111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O111))","v":0},{"$f":"IF(B111=\"Lamp\", VLOOKUP(P111,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P111,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P111,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P111,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P111)","v":"LED0140"},"LED0140",{"$f":"_xlfn.XLOOKUP($O111,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O111))","v":0},{"$f":"IF($O111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O111))","v":0},{"$f":"IF($O111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O111))","v":0},{"$f":"IF($O111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O111))","v":0},{"$f":"IF($O111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O111))","v":0},{"$f":"IF($O111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O111))","v":0},{"$f":"IF($O111=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O111))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P112,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N112,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P112,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P112)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield"},null,{"$f":"IF($O112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O112))","v":6.6737359098228657},{"$f":"IF($O112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O112))","v":14},{"$f":"IF($O112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O112))","v":14.432146551349334},{"$f":"IF($O112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O112))","v":14.870775300968907},{"$f":"IF($O112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O112))","v":15.315983481832774},{"$f":"IF($O112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O112))","v":15.685586702789802},{"$f":"IF($O112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O112))","v":15.920870503331649},{"$f":"IF(B112=\"Lamp\", VLOOKUP(P112,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P112,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P112,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P112,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P112)","v":"LED0141"},"LED0141",{"$f":"_xlfn.XLOOKUP($O112,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":520.43347747802375},null,3812.8330973732559,224.90353249886908,228.27708548635181,231.70124176864726,192.35388956974464,122.44956651023914,null,{"$f":"IF($O112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O112))","v":3.3368679549114328},{"$f":"IF($O112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O112))","v":8},{"$f":"IF($O112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O112))","v":4.2478207532206103},{"$f":"IF($O112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O112))","v":4.4783382658071638},{"$f":"IF($O112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O112))","v":4.7123135410825157},{"$f":"IF($O112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O112))","v":4.9065552892873185},{"$f":"IF($O112=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O112))","v":5.0302066379503003},null,2426.8500261646514,0,119.96903069500415,121.76856615542926,101.08990848963624,64.352301379523183]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P113,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N113,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P113,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P113)","v":"LED0142"},null,{"$f":"IF($O113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O113))","v":0},{"$f":"IF($O113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O113))","v":0},{"$f":"IF($O113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O113))","v":0},{"$f":"IF($O113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O113))","v":0},{"$f":"IF($O113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O113))","v":0},{"$f":"IF($O113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O113))","v":0},{"$f":"IF($O113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O113))","v":0},{"$f":"IF(B113=\"Lamp\", VLOOKUP(P113,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P113,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P113,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P113,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P113)","v":"LED0142"},"LED0142",{"$f":"_xlfn.XLOOKUP($O113,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O113))","v":0},{"$f":"IF($O113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O113))","v":0},{"$f":"IF($O113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O113))","v":0},{"$f":"IF($O113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O113))","v":0},{"$f":"IF($O113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O113))","v":0},{"$f":"IF($O113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O113))","v":0},{"$f":"IF($O113=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O113))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P114,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N114,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P114,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P114)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga"},null,{"$f":"IF($O114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O114))","v":0},{"$f":"IF($O114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O114))","v":0},{"$f":"IF($O114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O114))","v":0},{"$f":"IF($O114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O114))","v":0},{"$f":"IF($O114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O114))","v":0},{"$f":"IF($O114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O114))","v":0},{"$f":"IF($O114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O114))","v":0},{"$f":"IF(B114=\"Lamp\", VLOOKUP(P114,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P114,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P114,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P114,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P114)","v":"LED0143"},"LED0143",{"$f":"_xlfn.XLOOKUP($O114,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":587.41832277642618},null,0,0,0,0,0,0,null,{"$f":"IF($O114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O114))","v":0},{"$f":"IF($O114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O114))","v":0},{"$f":"IF($O114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O114))","v":0},{"$f":"IF($O114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O114))","v":0},{"$f":"IF($O114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O114))","v":0},{"$f":"IF($O114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O114))","v":0},{"$f":"IF($O114=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O114))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P115,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N115,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P115,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P115)","v":"LED0144"},null,{"$f":"IF($O115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O115))","v":0},{"$f":"IF($O115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O115))","v":0},{"$f":"IF($O115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O115))","v":0},{"$f":"IF($O115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O115))","v":0},{"$f":"IF($O115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O115))","v":0},{"$f":"IF($O115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O115))","v":0},{"$f":"IF($O115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O115))","v":0},{"$f":"IF(B115=\"Lamp\", VLOOKUP(P115,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P115,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P115,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P115,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P115)","v":"LED0144"},"LED0144",{"$f":"_xlfn.XLOOKUP($O115,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O115))","v":0},{"$f":"IF($O115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O115))","v":0},{"$f":"IF($O115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O115))","v":0},{"$f":"IF($O115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O115))","v":0},{"$f":"IF($O115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O115))","v":0},{"$f":"IF($O115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O115))","v":0},{"$f":"IF($O115=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O115))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P116,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N116,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P116,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P116)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm"},null,{"$f":"IF($O116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O116))","v":200.21207729468597},{"$f":"IF($O116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O116))","v":225},{"$f":"IF($O116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O116))","v":231.94521243240001},{"$f":"IF($O116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O116))","v":238.99460305128599},{"$f":"IF($O116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O116))","v":246.14973452945526},{"$f":"IF($O116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O116))","v":252.08978629483613},{"$f":"IF($O116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O116))","v":255.87113308925868},{"$f":"IF(B116=\"Lamp\", VLOOKUP(P116,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P116,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P116,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P116,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P116)","v":"LED0145"},"LED0145",{"$f":"_xlfn.XLOOKUP($O116,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":520.43347747802375},null,12900.464812983044,3614.5210580175426,3668.7388738877885,3723.7699569961037,3091.4017966566412,1967.9394617717037,null,{"$f":"IF($O116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O116))","v":172.0741637289463},{"$f":"IF($O116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O116))","v":172},{"$f":"IF($O116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O116))","v":199.40274767822163},{"$f":"IF($O116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O116))","v":206.31827305581822},{"$f":"IF($O116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O116))","v":213.33753131407877},{"$f":"IF($O116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O116))","v":219.16478376022289},{"$f":"IF($O116=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O116))","v":222.87432422011233},null,0,14261.307266629725,3599.0709208501189,3653.0569846628741,3032.697254689102,1930.5690413856883]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P117,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N117,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P117,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P117)","v":"LED0146"},null,{"$f":"IF($O117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O117))","v":0},{"$f":"IF($O117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O117))","v":0},{"$f":"IF($O117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O117))","v":0},{"$f":"IF($O117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O117))","v":0},{"$f":"IF($O117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O117))","v":0},{"$f":"IF($O117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O117))","v":0},{"$f":"IF($O117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O117))","v":0},{"$f":"IF(B117=\"Lamp\", VLOOKUP(P117,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P117,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P117,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P117,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P117)","v":"LED0146"},"LED0146",{"$f":"_xlfn.XLOOKUP($O117,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O117))","v":0},{"$f":"IF($O117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O117))","v":0},{"$f":"IF($O117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O117))","v":0},{"$f":"IF($O117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O117))","v":0},{"$f":"IF($O117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O117))","v":0},{"$f":"IF($O117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O117))","v":0},{"$f":"IF($O117=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O117))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P118,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N118,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P118,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P118)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga"},null,{"$f":"IF($O118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O118))","v":0},{"$f":"IF($O118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O118))","v":0},{"$f":"IF($O118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O118))","v":0},{"$f":"IF($O118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O118))","v":0},{"$f":"IF($O118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O118))","v":0},{"$f":"IF($O118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O118))","v":0},{"$f":"IF($O118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O118))","v":0},{"$f":"IF(B118=\"Lamp\", VLOOKUP(P118,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P118,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P118,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P118,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P118)","v":"LED0147"},"LED0147",{"$f":"_xlfn.XLOOKUP($O118,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":587.41832277642618},null,0,0,0,0,0,0,null,{"$f":"IF($O118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O118))","v":0},{"$f":"IF($O118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O118))","v":0},{"$f":"IF($O118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O118))","v":0},{"$f":"IF($O118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O118))","v":0},{"$f":"IF($O118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O118))","v":0},{"$f":"IF($O118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O118))","v":0},{"$f":"IF($O118=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O118))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P119,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N119,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P119,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P119)","v":"LED0148"},null,{"$f":"IF($O119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O119))","v":0},{"$f":"IF($O119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O119))","v":0},{"$f":"IF($O119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O119))","v":0},{"$f":"IF($O119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O119))","v":0},{"$f":"IF($O119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O119))","v":0},{"$f":"IF($O119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O119))","v":0},{"$f":"IF($O119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O119))","v":0},{"$f":"IF(B119=\"Lamp\", VLOOKUP(P119,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P119,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P119,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P119,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P119)","v":"LED0148"},"LED0148",{"$f":"_xlfn.XLOOKUP($O119,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O119))","v":0},{"$f":"IF($O119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O119))","v":0},{"$f":"IF($O119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O119))","v":0},{"$f":"IF($O119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O119))","v":0},{"$f":"IF($O119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O119))","v":0},{"$f":"IF($O119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O119))","v":0},{"$f":"IF($O119=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O119))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P120,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N120,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P120,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P120)","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm"},null,{"$f":"IF($O120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O120))","v":1853.0740042941491},{"$f":"IF($O120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O120))","v":1876},{"$f":"IF($O120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O120))","v":1933.9076378808106},{"$f":"IF($O120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O120))","v":1992.6838903298335},{"$f":"IF($O120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O120))","v":2052.3417865655915},{"$f":"IF($O120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O120))","v":2101.8686181738335},{"$f":"IF($O120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O120))","v":2133.396647446441},{"$f":"IF(B120=\"Lamp\", VLOOKUP(P120,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P120,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P120,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P120,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P120)","v":"LED0149"},"LED0149",{"$f":"_xlfn.XLOOKUP($O120,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":890.85181418816001},null,20423.664866627274,51587.124261471166,52360.931125393312,53146.34509227403,44121.067789193883,28086.802075279767,null,{"$f":"IF($O120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O120))","v":1677.7680342093174},{"$f":"IF($O120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O120))","v":1567},{"$f":"IF($O120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O120))","v":1930.7092612064989},{"$f":"IF($O120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O120))","v":1994.7162905346986},{"$f":"IF($O120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O120))","v":2059.683425302821},{"$f":"IF($O120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O120))","v":2113.6178840543548},{"$f":"IF($O120=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O120))","v":2147.9517418664427},null,0,324011.05518284492,57020.778197821448,57876.089870788506,48047.610426060404,30586.379519976836]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P121,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N121,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P121,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P121)","v":"LED0150"},null,{"$f":"IF($O121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O121))","v":0},{"$f":"IF($O121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O121))","v":0},{"$f":"IF($O121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O121))","v":0},{"$f":"IF($O121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O121))","v":0},{"$f":"IF($O121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O121))","v":0},{"$f":"IF($O121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O121))","v":0},{"$f":"IF($O121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O121))","v":0},{"$f":"IF(B121=\"Lamp\", VLOOKUP(P121,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P121,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P121,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P121,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P121)","v":"LED0150"},"LED0150",{"$f":"_xlfn.XLOOKUP($O121,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O121))","v":0},{"$f":"IF($O121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O121))","v":0},{"$f":"IF($O121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O121))","v":0},{"$f":"IF($O121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O121))","v":0},{"$f":"IF($O121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O121))","v":0},{"$f":"IF($O121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O121))","v":0},{"$f":"IF($O121=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O121))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P122,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N122,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P122,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P122)","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga"},null,{"$f":"IF($O122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O122))","v":0},{"$f":"IF($O122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O122))","v":0},{"$f":"IF($O122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O122))","v":0},{"$f":"IF($O122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O122))","v":0},{"$f":"IF($O122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O122))","v":0},{"$f":"IF($O122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O122))","v":0},{"$f":"IF($O122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O122))","v":0},{"$f":"IF(B122=\"Lamp\", VLOOKUP(P122,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P122,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P122,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P122,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P122)","v":"LED0151"},"LED0151",{"$f":"_xlfn.XLOOKUP($O122,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":957.83665948656233},null,0,0,0,0,0,0,null,{"$f":"IF($O122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O122))","v":0},{"$f":"IF($O122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O122))","v":0},{"$f":"IF($O122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O122))","v":0},{"$f":"IF($O122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O122))","v":0},{"$f":"IF($O122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O122))","v":0},{"$f":"IF($O122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O122))","v":0},{"$f":"IF($O122=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O122))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P123,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N123,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P123,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P123)","v":"LED0152"},null,{"$f":"IF($O123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O123))","v":0},{"$f":"IF($O123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O123))","v":0},{"$f":"IF($O123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O123))","v":0},{"$f":"IF($O123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O123))","v":0},{"$f":"IF($O123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O123))","v":0},{"$f":"IF($O123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O123))","v":0},{"$f":"IF($O123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O123))","v":0},{"$f":"IF(B123=\"Lamp\", VLOOKUP(P123,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P123,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P123,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P123,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P123)","v":"LED0152"},"LED0152",{"$f":"_xlfn.XLOOKUP($O123,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O123))","v":0},{"$f":"IF($O123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O123))","v":0},{"$f":"IF($O123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O123))","v":0},{"$f":"IF($O123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O123))","v":0},{"$f":"IF($O123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O123))","v":0},{"$f":"IF($O123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O123))","v":0},{"$f":"IF($O123=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O123))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P124,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N124,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P124,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P124)","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm"},null,{"$f":"IF($O124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O124))","v":10.0106038647343},{"$f":"IF($O124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O124))","v":10},{"$f":"IF($O124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O124))","v":10.308676108106667},{"$f":"IF($O124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O124))","v":10.621982357834932},{"$f":"IF($O124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O124))","v":10.939988201309124},{"$f":"IF($O124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O124))","v":11.203990501992717},{"$f":"IF($O124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O124))","v":11.372050359522607},{"$f":"IF(B124=\"Lamp\", VLOOKUP(P124,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P124,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P124,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P124,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P124)","v":"LED0153"},"LED0153",{"$f":"_xlfn.XLOOKUP($O124,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":890.85181418816001},null,0,274.98467090336482,279.10944096691401,283.29608258141934,235.18692851382713,149.71642897270635,null,{"$f":"IF($O124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O124))","v":3.3368679549114333},{"$f":"IF($O124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O124))","v":10},{"$f":"IF($O124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O124))","v":4.7032971523751996},{"$f":"IF($O124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O124))","v":5.049073421255029},{"$f":"IF($O124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O124))","v":5.4000363341680568},{"$f":"IF($O124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O124))","v":5.6913989564752629},{"$f":"IF($O124=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O124))","v":5.8768759794697338},null,5935.8632705424143,0,308.03541643480901,312.65594768133207,259.56092066899424,165.23254242484344]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P125,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N125,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P125,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P125)","v":"LED0154"},null,{"$f":"IF($O125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O125))","v":0},{"$f":"IF($O125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O125))","v":0},{"$f":"IF($O125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O125))","v":0},{"$f":"IF($O125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O125))","v":0},{"$f":"IF($O125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O125))","v":0},{"$f":"IF($O125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O125))","v":0},{"$f":"IF($O125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O125))","v":0},{"$f":"IF(B125=\"Lamp\", VLOOKUP(P125,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P125,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P125,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P125,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P125)","v":"LED0154"},"LED0154",{"$f":"_xlfn.XLOOKUP($O125,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O125))","v":0},{"$f":"IF($O125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O125))","v":0},{"$f":"IF($O125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O125))","v":0},{"$f":"IF($O125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O125))","v":0},{"$f":"IF($O125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O125))","v":0},{"$f":"IF($O125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O125))","v":0},{"$f":"IF($O125=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O125))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P126,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N126,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P126,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P126)","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga"},null,{"$f":"IF($O126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O126))","v":0},{"$f":"IF($O126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O126))","v":0},{"$f":"IF($O126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O126))","v":0},{"$f":"IF($O126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O126))","v":0},{"$f":"IF($O126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O126))","v":0},{"$f":"IF($O126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O126))","v":0},{"$f":"IF($O126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O126))","v":0},{"$f":"IF(B126=\"Lamp\", VLOOKUP(P126,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P126,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P126,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P126,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P126)","v":"LED0155"},"LED0155",{"$f":"_xlfn.XLOOKUP($O126,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":957.83665948656233},null,0,0,0,0,0,0,null,{"$f":"IF($O126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O126))","v":0},{"$f":"IF($O126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O126))","v":0},{"$f":"IF($O126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O126))","v":0},{"$f":"IF($O126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O126))","v":0},{"$f":"IF($O126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O126))","v":0},{"$f":"IF($O126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O126))","v":0},{"$f":"IF($O126=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O126))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P127,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N127,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P127,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P127)","v":"LED0156"},null,{"$f":"IF($O127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O127))","v":0},{"$f":"IF($O127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O127))","v":0},{"$f":"IF($O127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O127))","v":0},{"$f":"IF($O127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O127))","v":0},{"$f":"IF($O127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O127))","v":0},{"$f":"IF($O127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O127))","v":0},{"$f":"IF($O127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O127))","v":0},{"$f":"IF(B127=\"Lamp\", VLOOKUP(P127,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P127,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P127,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P127,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P127)","v":"LED0156"},"LED0156",{"$f":"_xlfn.XLOOKUP($O127,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O127))","v":0},{"$f":"IF($O127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O127))","v":0},{"$f":"IF($O127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O127))","v":0},{"$f":"IF($O127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O127))","v":0},{"$f":"IF($O127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O127))","v":0},{"$f":"IF($O127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O127))","v":0},{"$f":"IF($O127=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O127))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P128,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N128,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P128,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P128)","v":"LED 17W Luminaire GE Evolve 3000K P4/P5"},null,{"$f":"IF($O128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O128))","v":12440.956025228126},{"$f":"IF($O128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O128))","v":14266},{"$f":"IF($O128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O128))","v":14706.357335824971},{"$f":"IF($O128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O128))","v":15153.320031687315},{"$f":"IF($O128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O128))","v":15606.987167987594},{"$f":"IF($O128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O128))","v":15983.612850142807},{"$f":"IF($O128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O128))","v":16223.367042894948},{"$f":"IF(B128=\"Lamp\", VLOOKUP(P128,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P128,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P128,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P128,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P128)","v":"LED0157"},"LED0157",{"$f":"_xlfn.XLOOKUP($O128,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":409.58950728185778},null,747518.8623945351,180365.74420850124,183071.23037162868,185817.29882720261,154261.92758364702,98200.801678109201,null,{"$f":"IF($O128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O128))","v":11158.295667581366},{"$f":"IF($O128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O128))","v":10196},{"$f":"IF($O128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O128))","v":12856.463509096056},{"$f":"IF($O128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O128))","v":13286.186572142822},{"$f":"IF($O128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O128))","v":13722.35548113529},{"$f":"IF($O128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O128))","v":14084.454473413743},{"$f":"IF($O128=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O128))","v":14314.96119587965},null,0,1089697.937832016,176010.05766097546,178650.20852589025,148311.94783458911,94413.134879966761]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P129,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N129,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P129,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P129)","v":"LED0158"},null,{"$f":"IF($O129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O129))","v":0},{"$f":"IF($O129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O129))","v":0},{"$f":"IF($O129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O129))","v":0},{"$f":"IF($O129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O129))","v":0},{"$f":"IF($O129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O129))","v":0},{"$f":"IF($O129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O129))","v":0},{"$f":"IF($O129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O129))","v":0},{"$f":"IF(B129=\"Lamp\", VLOOKUP(P129,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P129,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P129,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($P129,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P129)","v":"LED0158"},"LED0158",{"$f":"_xlfn.XLOOKUP($O129,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF($O129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O129))","v":0},{"$f":"IF($O129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O129))","v":0},{"$f":"IF($O129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O129))","v":0},{"$f":"IF($O129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O129))","v":0},{"$f":"IF($O129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O129))","v":0},{"$f":"IF($O129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O129))","v":0},{"$f":"IF($O129=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O129))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P130,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N130,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P130,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P130)","v":"Bourke Hill 17W LED Aeroscreen luminaire Top Entry "},null,{"$f":"IF($O130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O130))","v":162.39424047235642},{"$f":"IF($O130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O130))","v":1501},{"$f":"IF($O130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O130))","v":1547.3322838268107},{"$f":"IF($O130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O130))","v":1594.3595519110233},{"$f":"IF($O130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O130))","v":1642.0922290164992},{"$f":"IF($O130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O130))","v":1681.7189743491067},{"$f":"IF($O130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O130))","v":1706.9447589643435},{"$f":"IF(B130=\"Lamp\", VLOOKUP(P130,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P130,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P130,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P130,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P130)","v":"LED0159"},"LED0159",{"$f":"_xlfn.XLOOKUP($O130,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1578.6345454658817},null,2113169.2947499328,73141.743819333497,74238.869976623231,75352.453026272618,62556.14910643304,39822.295030094516,null,{"$f":"IF($O130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O130))","v":152.77087807399454},{"$f":"IF($O130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O130))","v":1102},{"$f":"IF($O130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O130))","v":174.93739616618453},{"$f":"IF($O130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O130))","v":180.546655639124},{"$f":"IF($O130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O130))","v":186.24005400415754},{"$f":"IF($O130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O130))","v":190.96660321047443},{"$f":"IF($O130=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O130))","v":193.97545269460699},null,1498485.8834346377,0,8854.9707784639922,8987.795340140925,7461.4938579361869,4749.8737377588477]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P131,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N131,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P131,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P131)","v":"Bourke Hill 34W LED Aeroscreen luminaire Top Entry"},null,{"$f":"IF($O131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O131))","v":352.59571390230809},{"$f":"IF($O131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O131))","v":455},{"$f":"IF($O131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O131))","v":469.04476291885334},{"$f":"IF($O131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O131))","v":483.30019728148943},{"$f":"IF($O131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O131))","v":497.76946315956508},{"$f":"IF($O131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O131))","v":509.78156784066852},{"$f":"IF($O131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O131))","v":517.42829135827856},{"$f":"IF(B131=\"Lamp\", VLOOKUP(P131,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P131,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P131,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P131,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P131)","v":"LED0163"},"LED0163",{"$f":"_xlfn.XLOOKUP($O131,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1578.6345454658817},null,161658.94363758797,22171.547926580108,22504.121145478744,22841.68296266094,18962.723413342315,12071.381904525597,null,{"$f":"IF($O131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O131))","v":343.75318816181129},{"$f":"IF($O131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O131))","v":414},{"$f":"IF($O131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O131))","v":391.88186100581282},{"$f":"IF($O131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O131))","v":404.06086958746903},{"$f":"IF($O131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O131))","v":416.4225632978501},{"$f":"IF($O131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O131))","v":426.68500232800386},{"$f":"IF($O131=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O131))","v":433.21791524903136},null,110894.04387660635,0,19226.203676527915,19514.59673167588,16200.640773738101,10313.082019654437]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P132,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N132,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P132,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P132)","v":"Bourke Hill 17W LED Aeroscreen luminaire Side Entry"},null,{"$f":"IF($O132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O132))","v":7.7860252281266771},{"$f":"IF($O132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O132))","v":9},{"$f":"IF($O132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O132))","v":9.2778084972960002},{"$f":"IF($O132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O132))","v":9.5597841220514379},{"$f":"IF($O132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O132))","v":9.8459893811782102},{"$f":"IF($O132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O132))","v":10.083591451793444},{"$f":"IF($O132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O132))","v":10.234845323570344},{"$f":"IF(B132=\"Lamp\", VLOOKUP(P132,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P132,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P132,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P132,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P132)","v":"LED0167"},"LED0167",{"$f":"_xlfn.XLOOKUP($O132,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1578.6345454658817},null,1916.4225122032906,438.55809085543092,445.13646221825843,451.81350915153712,375.08683674743151,238.77458712248142,null,{"$f":"IF($O132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O132))","v":5.5614465915190552},{"$f":"IF($O132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O132))","v":5},{"$f":"IF($O132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O132))","v":6.6242248562130959},{"$f":"IF($O132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O132))","v":6.8931619542307407},{"$f":"IF($O132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O132))","v":7.1661331087186513},{"$f":"IF($O132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O132))","v":7.3927484816242552},{"$f":"IF($O132=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O132))","v":7.5370083883977328},null,0,2564.0574676223478,424.55339348799811,430.92169439031966,357.74285620241938,227.7336723582992]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P133,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N133,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P133,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P133)","v":"Bourke Hill 34W LED Aeroscreen luminaire Side Entry"},null,{"$f":"IF($O133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O133))","v":0},{"$f":"IF($O133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O133))","v":1},{"$f":"IF($O133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O133))","v":1},{"$f":"IF($O133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O133))","v":1},{"$f":"IF($O133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O133))","v":1},{"$f":"IF($O133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O133))","v":1},{"$f":"IF($O133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O133))","v":1},{"$f":"IF(B133=\"Lamp\", VLOOKUP(P133,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P133,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P133,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P133,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P133)","v":"LED0171"},"LED0171",{"$f":"_xlfn.XLOOKUP($O133,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1578.6345454658817},null,1578.6345454658817,{"$f":"MAX(H133-G133,0)*$Q133","v":0},{"$f":"MAX(I133-H133,0)*$Q133","v":0},{"$f":"MAX(J133-I133,0)*$Q133","v":0},{"$f":"MAX(K133-J133,0)*$Q133","v":0},{"$f":"MAX(L133-K133,0)*$Q133","v":0},null,{"$f":"IF($O133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O133))","v":0},{"$f":"IF($O133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O133))","v":1},{"$f":"IF($O133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O133))","v":0},{"$f":"IF($O133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O133))","v":0},{"$f":"IF($O133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O133))","v":0},{"$f":"IF($O133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O133))","v":0},{"$f":"IF($O133=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O133))","v":0},null,1578.6345454658817,{"$f":"MAX(AB133-AA133,0)*$Q133","v":0},{"$f":"MAX(AC133-AB133,0)*$Q133","v":0},{"$f":"MAX(AD133-AC133,0)*$Q133","v":0},{"$f":"MAX(AE133-AD133,0)*$Q133","v":0},{"$f":"MAX(AF133-AE133,0)*$Q133","v":0}]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P134,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N134,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P134,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P134)","v":"Parkville 80W LED Aeroscreen luminaire Top Entry"},null,{"$f":"IF($O134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O134))","v":42.266994095544817},{"$f":"IF($O134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O134))","v":99},{"$f":"IF($O134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O134))","v":102.05589347025601},{"$f":"IF($O134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O134))","v":105.15762534256584},{"$f":"IF($O134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O134))","v":108.30588319296032},{"$f":"IF($O134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O134))","v":110.91950596972789},{"$f":"IF($O134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O134))","v":112.5832985592738},{"$f":"IF(B134=\"Lamp\", VLOOKUP(P134,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P134,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P134,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P134,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P134)","v":"LED0175"},"LED0175",{"$f":"_xlfn.XLOOKUP($O134,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2808.3543375497466},null,{"$f":"MAX(G134-F134,0)*$Q134","v":159326.38321401211},8582.031682283412,8710.7621575175999,8841.4235898803963,7339.9788618540197,4672.5191356343712,null,{"$f":"IF($O134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O134))","v":40.042415458937192},{"$f":"IF($O134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O134))","v":74},{"$f":"IF($O134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O134))","v":45.811783181561985},{"$f":"IF($O134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O134))","v":47.271727427943489},{"$f":"IF($O134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O134))","v":48.753570838020714},{"$f":"IF($O134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O134))","v":49.983768576651137},{"$f":"IF($O134=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O134))","v":50.766893784850019},null,{"$f":"MAX(AA134-Z134,0)*$Q134","v":95364.929838605953},0,4100.0407569062918,4161.5413682598828,3454.8311553266381,2199.2930752898792]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P135,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N135,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P135,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P135)","v":"Parkville 100W LED Aeroscreen luminaire Top Entry"},null,{"$f":"IF($O135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O135))","v":23.358075684380029},{"$f":"IF($O135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O135))","v":14},{"$f":"IF($O135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O135))","v":14.432146551349334},{"$f":"IF($O135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O135))","v":14.870775300968905},{"$f":"IF($O135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O135))","v":15.31598348183277},{"$f":"IF($O135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O135))","v":15.6855867027898},{"$f":"IF($O135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O135))","v":15.920870503331647},{"$f":"IF(B135=\"Lamp\", VLOOKUP(P135,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P135,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P135,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P135,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P135)","v":"LED0179"},"LED0179",{"$f":"_xlfn.XLOOKUP($O135,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2808.3543375497466},null,0,1213.6206419390655,1231.8249515681448,1250.3023258416681,1037.9768087470329,660.76028180688525,null,{"$f":"IF($O135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O135))","v":17.796629092860975},{"$f":"IF($O135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O135))","v":9},{"$f":"IF($O135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O135))","v":20.984963886943099},{"$f":"IF($O135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O135))","v":21.791775180996034},{"$f":"IF($O135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O135))","v":22.610688644459763},{"$f":"IF($O135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O135))","v":23.290534763176577},{"$f":"IF($O135=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O135))","v":23.72331448349701},null,0,33658.025317273721,2265.811997237683,2299.7991771962515,1909.2487963647236,1215.3988047654532]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P136,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N136,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P136,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P136)","v":"Parkville 155W LED Aeroscreen luminaire Top Entry"},null,{"$f":"IF($O136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O136))","v":143.48532206119162},{"$f":"IF($O136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O136))","v":260},{"$f":"IF($O136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O136))","v":268.02557881077331},{"$f":"IF($O136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O136))","v":276.17154130370824},{"$f":"IF($O136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O136))","v":284.43969323403718},{"$f":"IF($O136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O136))","v":291.30375305181059},{"$f":"IF($O136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O136))","v":295.67330934758775},{"$f":"IF(B136=\"Lamp\", VLOOKUP(P136,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P136,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P136,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P136,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P136)","v":"LED0183"},"LED0183",{"$f":"_xlfn.XLOOKUP($O136,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2880.1238146551777},null,335576.69868844026,23114.660659300192,23461.380569189743,23813.301277727558,19769.342146386876,12584.863146944257,null,{"$f":"IF($O136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O136))","v":136.81158615136874},{"$f":"IF($O136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O136))","v":211},{"$f":"IF($O136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O136))","v":156.39707131501606},{"$f":"IF($O136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O136))","v":161.35319783562696},{"$f":"IF($O136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O136))","v":166.383666254047},{"$f":"IF($O136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O136))","v":170.55986384045028},{"$f":"IF($O136=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O136))","v":173.21836783670437},null,213671.81749693688,0,14274.258020455542,14488.371890762332,12027.96612330555,7656.8206709673859]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P137,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N137,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P137,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P137)","v":"Parkville 80W LED Aeroscreen luminaire Side Entry"},null,{"$f":"IF($O137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O137))","v":4.4491572732152438},{"$f":"IF($O137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O137))","v":4},{"$f":"IF($O137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O137))","v":4.1234704432426659},{"$f":"IF($O137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O137))","v":4.2487929431339726},{"$f":"IF($O137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O137))","v":4.3759952805236493},{"$f":"IF($O137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O137))","v":4.4815962007970871},{"$f":"IF($O137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O137))","v":4.548820143809043},{"$f":"IF(B137=\"Lamp\", VLOOKUP(P137,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P137,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P137,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P137,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P137)","v":"LED0187"},"LED0187",{"$f":"_xlfn.XLOOKUP($O137,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2872.1494283101297},null,0,354.62556297262108,359.94494641721292,365.34412061347211,303.301622792378,193.07720949054183,null,{"$f":"IF($O137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O137))","v":1.7796629092860976},{"$f":"IF($O137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O137))","v":2},{"$f":"IF($O137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O137))","v":2.3869647748255489},{"$f":"IF($O137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O137))","v":2.5406431165499179},{"$f":"IF($O137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O137))","v":2.6966266334001525},{"$f":"IF($O137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O137))","v":2.826121132203355},{"$f":"IF($O137=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O137))","v":2.9085553646453426},null,632.8410491294519,1111.4206567913584,441.38716132729519,448.00796874720476,371.92755070692488,236.7634335814389]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P138,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N138,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P138,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P138)","v":"Parkville 100W LED Aeroscreen luminaire Side Entry"},null,{"$f":"IF($O138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O138))","v":0},{"$f":"IF($O138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O138))","v":0},{"$f":"IF($O138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O138))","v":0},{"$f":"IF($O138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O138))","v":0},{"$f":"IF($O138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O138))","v":0},{"$f":"IF($O138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O138))","v":0},{"$f":"IF($O138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O138))","v":0},{"$f":"IF(B138=\"Lamp\", VLOOKUP(P138,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P138,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P138,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P138,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P138)","v":"LED0191"},"LED0191",{"$f":"_xlfn.XLOOKUP($O138,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2872.1494283101297},null,0,0,0,0,0,0,null,{"$f":"IF($O138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O138))","v":0},{"$f":"IF($O138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O138))","v":0},{"$f":"IF($O138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O138))","v":0},{"$f":"IF($O138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O138))","v":0},{"$f":"IF($O138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O138))","v":0},{"$f":"IF($O138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O138))","v":0},{"$f":"IF($O138=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O138))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P139,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N139,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P139,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P139)","v":"Parkville 155W LED Aeroscreen luminaire Side Entry"},null,{"$f":"IF($O139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O139))","v":1.1122893183038109},{"$f":"IF($O139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O139))","v":3},{"$f":"IF($O139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O139))","v":3.0926028324319996},{"$f":"IF($O139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O139))","v":3.1865947073504794},{"$f":"IF($O139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O139))","v":3.2819964603927363},{"$f":"IF($O139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O139))","v":3.3611971505978144},{"$f":"IF($O139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O139))","v":3.411615107856782},{"$f":"IF(B139=\"Lamp\", VLOOKUP(P139,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P139,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P139,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P139,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P139)","v":"LED0195"},"LED0195",{"$f":"_xlfn.XLOOKUP($O139,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2943.9189054155609},null,5557.2671638003067,272.61522909159294,276.70445752796741,280.8550243908864,233.16040921669057,148.42637754710839,null,{"$f":"IF($O139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O139))","v":1.1122893183038109},{"$f":"IF($O139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O139))","v":3},{"$f":"IF($O139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O139))","v":1.2641147846886738},{"$f":"IF($O139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O139))","v":1.302534370119766},{"$f":"IF($O139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O139))","v":1.3415302493323247},{"$f":"IF($O139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O139))","v":1.3739038740331253},{"$f":"IF($O139=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O139))","v":1.3945124321436222},null,5557.2671638003067,0,113.10414388882073,114.80070604715308,95.305325793515152,60.669923834846976]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P140,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N140,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P140,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P140)","v":"Kensington 17W LED 3000k"},null,{"$f":"IF($O140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O140))","v":88.983145464304883},{"$f":"IF($O140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O140))","v":414},{"$f":"IF($O140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O140))","v":426.779190875616},{"$f":"IF($O140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O140))","v":439.75006961436623},{"$f":"IF($O140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O140))","v":452.91551153419772},{"$f":"IF($O140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O140))","v":463.84520678249845},{"$f":"IF($O140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O140))","v":470.80288488423594},{"$f":"IF(B140=\"Lamp\", VLOOKUP(P140,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P140,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P140,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P140,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P140)","v":"LED0199"},"LED0199",{"$f":"_xlfn.XLOOKUP($O140,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1899.0453888099069},null,617221.75889151206,24268.263505060193,24632.287457636085,25001.771769500647,20755.987362383054,13212.946515928237,null,{"$f":"IF($O140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O140))","v":51.706422364393376},{"$f":"IF($O140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O140))","v":307},{"$f":"IF($O140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O140))","v":63.852459675182416},{"$f":"IF($O140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O140))","v":66.926026509669796},{"$f":"IF($O140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O140))","v":70.045696846674488},{"$f":"IF($O140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O140))","v":72.635586822738532},{"$f":"IF($O140=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O140))","v":74.284271471578279},null,484814.0914016827,0,5836.8429242323218,5924.3955680958079,4918.3186165694215,3130.926979980803]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P141,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N141,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P141,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P141)","v":"Kensington 34W LED 3000k"},null,{"$f":"IF($O141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O141))","v":0},{"$f":"IF($O141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O141))","v":0},{"$f":"IF($O141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O141))","v":0},{"$f":"IF($O141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O141))","v":0},{"$f":"IF($O141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O141))","v":0},{"$f":"IF($O141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O141))","v":0},{"$f":"IF($O141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O141))","v":0},{"$f":"IF(B141=\"Lamp\", VLOOKUP(P141,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"P"},{"$f":"_xlfn.XLOOKUP($P141,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P141,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - P"},{"$f":"_xlfn.XLOOKUP($P141,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P141)","v":"LED0203"},"LED0203",{"$f":"_xlfn.XLOOKUP($O141,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1889.6356129227502},null,0,0,0,0,0,0,null,{"$f":"IF($O141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O141))","v":0},{"$f":"IF($O141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O141))","v":0},{"$f":"IF($O141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O141))","v":0},{"$f":"IF($O141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O141))","v":0},{"$f":"IF($O141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O141))","v":0},{"$f":"IF($O141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O141))","v":0},{"$f":"IF($O141=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O141))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P142,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N142,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P142,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P142)","v":"LED210-Emilio Catenary 71W"},null,{"$f":"IF($O142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O142))","v":0},{"$f":"IF($O142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O142))","v":0},{"$f":"IF($O142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O142))","v":0},{"$f":"IF($O142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O142))","v":0},{"$f":"IF($O142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O142))","v":0},{"$f":"IF($O142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O142))","v":0},{"$f":"IF($O142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O142))","v":0},{"$f":"IF(B142=\"Lamp\", VLOOKUP(P142,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P142,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P142,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P142,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P142)","v":"LED0210"},"LED0210",{"$f":"_xlfn.XLOOKUP($O142,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":1535.3004886476638},null,0,0,0,0,0,0,null,{"$f":"IF($O142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O142))","v":0},{"$f":"IF($O142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O142))","v":0},{"$f":"IF($O142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O142))","v":0},{"$f":"IF($O142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O142))","v":0},{"$f":"IF($O142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O142))","v":0},{"$f":"IF($O142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O142))","v":0},{"$f":"IF($O142=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O142))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P143,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N143,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P143,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P143)","v":"LED214-GE Area Lighter Flood Light 150W"},null,{"$f":"IF($O143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O143))","v":0},{"$f":"IF($O143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O143))","v":0},{"$f":"IF($O143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O143))","v":0},{"$f":"IF($O143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O143))","v":0},{"$f":"IF($O143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O143))","v":0},{"$f":"IF($O143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O143))","v":0},{"$f":"IF($O143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O143))","v":0},{"$f":"IF(B143=\"Lamp\", VLOOKUP(P143,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P143,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P143,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P143,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P143)","v":"LED0214"},"LED0214",{"$f":"_xlfn.XLOOKUP($O143,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":764.85650993640309},null,0,0,0,0,0,0,null,{"$f":"IF($O143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O143))","v":0},{"$f":"IF($O143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O143))","v":0},{"$f":"IF($O143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O143))","v":0},{"$f":"IF($O143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O143))","v":0},{"$f":"IF($O143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O143))","v":0},{"$f":"IF($O143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O143))","v":0},{"$f":"IF($O143=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O143))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P144,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N144,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P144,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P144)","v":"LED218-GE Area Lighter Flood Light 240W"},null,{"$f":"IF($O144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O144))","v":0},{"$f":"IF($O144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O144))","v":0},{"$f":"IF($O144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O144))","v":0},{"$f":"IF($O144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O144))","v":0},{"$f":"IF($O144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O144))","v":0},{"$f":"IF($O144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O144))","v":0},{"$f":"IF($O144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O144))","v":0},{"$f":"IF(B144=\"Lamp\", VLOOKUP(P144,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P144,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P144,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P144,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P144)","v":"LED0218"},"LED0218",{"$f":"_xlfn.XLOOKUP($O144,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":889.25693691915046},null,0,0,0,0,0,0,null,{"$f":"IF($O144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O144))","v":0},{"$f":"IF($O144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O144))","v":0},{"$f":"IF($O144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O144))","v":0},{"$f":"IF($O144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O144))","v":0},{"$f":"IF($O144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O144))","v":0},{"$f":"IF($O144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O144))","v":0},{"$f":"IF($O144=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O144))","v":0},null,0,0,0,0,0,0]
[null,"Lamp",{"$f":"_xlfn.XLOOKUP($P145,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,_xlfn.XLOOKUP($N145,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$N$6:$N$183,\"No capital\"))","v":"LED"},{"$f":"_xlfn.XLOOKUP($P145,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,P145)","v":"LED222-Sirkel Catenary 100W"},null,{"$f":"IF($O145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!L$8:L$113,'I_Number of assets'!$E$8:$E$113,$O145))","v":0},{"$f":"IF($O145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$E$8:$E$113,$O145))","v":0},{"$f":"IF($O145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$E$8:$E$113,$O145))","v":0},{"$f":"IF($O145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$E$8:$E$113,$O145))","v":0},{"$f":"IF($O145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$E$8:$E$113,$O145))","v":0},{"$f":"IF($O145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$E$8:$E$113,$O145))","v":0},{"$f":"IF($O145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$E$8:$E$113,$O145))","v":0},{"$f":"IF(B145=\"Lamp\", VLOOKUP(P145,'I_Mapping & Lookups'!X:Z, 3, FALSE), \"\")","v":"V"},{"$f":"_xlfn.XLOOKUP($P145,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$P$6:$P$183,_xlfn.XLOOKUP($P145,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183))","v":"LED - V"},{"$f":"_xlfn.XLOOKUP($P145,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,P145)","v":"LED0222"},"LED0222",{"$f":"_xlfn.XLOOKUP($O145,'C_CAPEX Build Up'!$H$14:$H$144,'C_CAPEX Build Up'!O$14:O$144,0)","v":2324.8988429520236},null,0,0,0,0,0,0,null,{"$f":"IF($O145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AB$8:AB$113,'I_Number of assets'!$E$8:$E$113,$O145))","v":0},{"$f":"IF($O145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AC$8:AC$113,'I_Number of assets'!$E$8:$E$113,$O145))","v":0},{"$f":"IF($O145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AD$8:AD$113,'I_Number of assets'!$E$8:$E$113,$O145))","v":0},{"$f":"IF($O145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AE$8:AE$113,'I_Number of assets'!$E$8:$E$113,$O145))","v":0},{"$f":"IF($O145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AF$8:AF$113,'I_Number of assets'!$E$8:$E$113,$O145))","v":0},{"$f":"IF($O145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AG$8:AG$113,'I_Number of assets'!$E$8:$E$113,$O145))","v":0},{"$f":"IF($O145=\"NO_CAPEX\", 0, SUMIFS('I_Number of assets'!AH$8:AH$113,'I_Number of assets'!$E$8:$E$113,$O145))","v":0},null,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S5:S145)","v":73787223.22010015},7277427.2972128112,7389246.5078943335,7510304.925063828,7033436.6017925506,6181197.8249744512,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH5:AH145)","v":77788162.358217224},{"$f":"SUM(AI5:AI145)","v":92319081.04742676},8078308.7920553666,8210167.1003085496,7781558.9977861652,6991692.7493934724]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Lamp",{"$f":"SUMIFS(S$5:S$145,$B$5:$B$145,$R149)","v":16815256.887245923},2981655.0521673332,3029037.6791731371,3084692.9639118351,2541440.4612232186,1621821.7422966403]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Support",56971966.332854241,4295772.2450454757,4360208.8287211983,4425611.961151992,4491996.1405693302,4559376.0826778123]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials","Lamp",4739327.762865806,1582734.0676039453,1607471.275868004,1635910.6032610235,1350268.258739725,861015.82316107466]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials","Support",2767135.5492564426,2808642.5824952507,2850772.2212326964,2893533.8045511837,2936936.811619468,2980990.8637937424]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour","Lamp",{"$f":"S149-S152","v":12075929.124380117},{"$f":"T149-T152","v":1398920.9845633879},1421566.4033051331,1448782.3606508116,1191172.2024834936,760805.91913556564]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour","Support",{"$f":"S150-S153","v":54204830.783597797},1487129.6625502249,1509436.6074885018,1532078.1566008083,1555059.3289498622,1578385.2188840699]

{"sheet":"C_CAPEX Build Up","index":10,"n_rows":144,"n_cols":29,"rows_kept":144,"cut":false,"hidden":false,"merged":[[11,9,11,14]]}
[null,"SLUOS Capital Charge"]
[]
[null,"Description "]
[null,"This sheet details all CAPEX-relatred SLUOS, broken down for each component.  ALL COSTS HERE ARE ALREADY ONCOSTED"]
[]
[null,"Parameters"]
[null,"Return on Asset Percentage",null,{"$f":"'I_Global Inputs'!F30","v":3.1835286833176157E-2}]
[null,"LED Luminaire life span in years",null,10]
[null,"Traditional Luminaire life span in years",null,20]
[null,"Pole/bracket lifespan in years",null,35,null,null,null,null,null,null,null,null,null,null,null,"THESE NEED EDITING regarding life span of wiring etc etc"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"\"Cost Build up $\"&'I_Global Inputs'!$F$57","v":"Cost Build up $FY22"}]
[null,"Name","Classification","Light globe category","Grouping","Type","Calculation Method","Mapped to Assembly/Item",null,"Installation (Materials, Labour, Plant)","Design","Traffic Control","Direct capital cost","Overheads","Total Capital Cost",null,{"$f":"\"Direct Capital Annuity Charge - $\"&'I_Global Inputs'!$F$57","v":"Direct Capital Annuity Charge - $FY22"},{"$f":"\"Indirect Capital Annuity Charge - $\"&'I_Global Inputs'!$F$57","v":"Indirect Capital Annuity Charge - $FY22"},{"$f":"\"Total Capital Annuity Charge - $\"&'I_Global Inputs'!$F$57","v":"Total Capital Annuity Charge - $FY22"},null,null,null,{"$f":"\"Direct Capital Annuity Charge - $\"&'I_Global Inputs'!$F$58","v":"Direct Capital Annuity Charge - $FY25"},{"$f":"\"Indirect Capital Annuity Charge - $\"&'I_Global Inputs'!$F$58","v":"Indirect Capital Annuity Charge - $FY25"},{"$f":"\"Total Capital Annuity Charge - $\"&'I_Global Inputs'!$F$58","v":"Total Capital Annuity Charge - $FY25"},null,null,{"$f":"\"Charges if paid by council up front/TC2 discount in upgrades - $\"&'I_Global Inputs'!$F$58","v":"Charges if paid by council up front/TC2 discount in upgrades - $FY25"},"Check"]
[null,{"$f":"IF(OR(F14=\"Luminaire\",F14=\"NW\"),_xlfn.XLOOKUP($H14,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F14=\"Bracket\",_xlfn.XLOOKUP($H14,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H14,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"50W HPS Twin-arc Standard Luminaire"},"P",{"$f":"_xlfn.XLOOKUP($H14,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H14,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"Luminaire","Direct","7107.09.30",null,{"$f":"IF(OR(F14=\"Luminaire\",F14=\"NW\"),_xlfn.XLOOKUP($H14,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F14=\"Bracket\",_xlfn.XLOOKUP($H14,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H14,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":239.80356244106088},{"$f":"IF(F14=\"Column\",I_CAPEX!$G$45,IF(OR(B14=$B$114,B14=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F14=\"Luminaire\",F14=\"NW\"),IF(C14=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F14=\"Bracket\",IF(C14=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F14=\"Column\",IF(C14=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},{"$f":"SUM(J14:L14)","v":252.80473113221328},{"$f":"SUM(J14:L14)*I_CAPEX!$D$13","v":105.75511626940514},{"$f":"SUM(M14:N14)","v":358.55984740161841},null,{"$f":"IF($F14=\"Luminaire\",IF((MID($B14,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M14),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M14)),IF($F14=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M14),-PMT(return_on_assests_pct,pole_lifespan,$M14)))","v":17.282084019247254},{"$f":"IF($F14=\"Luminaire\",IF((MID($B14,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N14),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N14)),IF($F14=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N14),-PMT(return_on_assests_pct,pole_lifespan,$N14)))","v":7.2295672499787074},{"$f":"IF($F14=\"Luminaire\",IF((MID($B14,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O14),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O14)),IF($F14=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O14),-PMT(return_on_assests_pct,pole_lifespan,$O14)))","v":24.511651269225961},null,null,null,{"$f":"Q14*'I_Global Inputs'!$F$63","v":19.571803804442649},{"$f":"R14*'I_Global Inputs'!$F$63","v":8.1874195062367416},{"$f":"S14*'I_Global Inputs'!$F$63","v":27.759223310679388},null,null,{"$f":"O14*'I_Global Inputs'!$F$63","v":406.06578336731377},{"$f":"IF($F14=\"Luminaire\",IF((MID($B14,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB14),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB14)),IF($F14=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB14),-PMT(return_on_assests_pct,pole_lifespan,$AB14))) - Y14","v":0}]
[null,{"$f":"IF(OR(F15=\"Luminaire\",F15=\"NW\"),_xlfn.XLOOKUP($H15,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F15=\"Bracket\",_xlfn.XLOOKUP($H15,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H15,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 42W Gerard Luminaire (Cat P3)"},"P",{"$f":"_xlfn.XLOOKUP($H15,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H15,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","7206.05.80",null,{"$f":"IF(OR(F15=\"Luminaire\",F15=\"NW\"),_xlfn.XLOOKUP($H15,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F15=\"Bracket\",_xlfn.XLOOKUP($H15,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H15,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":385.44638825742203},{"$f":"IF(F15=\"Column\",I_CAPEX!$G$45,IF(OR(B15=$B$114,B15=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F15=\"Luminaire\",F15=\"NW\"),IF(C15=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F15=\"Bracket\",IF(C15=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F15=\"Column\",IF(C15=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},{"$f":"SUM(J15:L15)","v":398.4475569485744},{"$f":"SUM(J15:L15)*I_CAPEX!$D$13","v":166.68148386162679},{"$f":"SUM(M15:N15)","v":565.12904081020122},null,{"$f":"IF($F15=\"Luminaire\",IF((MID($B15,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M15),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M15)),IF($F15=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M15),-PMT(return_on_assests_pct,pole_lifespan,$M15)))","v":47.148754606174933},{"$f":"IF($F15=\"Luminaire\",IF((MID($B15,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N15),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N15)),IF($F15=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N15),-PMT(return_on_assests_pct,pole_lifespan,$N15)))","v":19.72361040476714},{"$f":"IF($F15=\"Luminaire\",IF((MID($B15,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O15),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O15)),IF($F15=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O15),-PMT(return_on_assests_pct,pole_lifespan,$O15)))","v":66.872365010942076},null,null,null,{"$f":"Q15*'I_Global Inputs'!$F$63","v":53.395538046693318},{"$f":"R15*'I_Global Inputs'!$F$63","v":22.336810348071669},{"$f":"S15*'I_Global Inputs'!$F$63","v":75.732348394764998},null,null,{"$f":"O15*'I_Global Inputs'!$F$63","v":640.00352611477933},{"$f":"IF($F15=\"Luminaire\",IF((MID($B15,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB15),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB15)),IF($F15=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB15),-PMT(return_on_assests_pct,pole_lifespan,$AB15))) - Y15","v":0}]
[null,{"$f":"IF(OR(F16=\"Luminaire\",F16=\"NW\"),_xlfn.XLOOKUP($H16,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F16=\"Bracket\",_xlfn.XLOOKUP($H16,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H16,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 23W Gerard Luminaire (Cat P3) - Aeroscreen"},"P",{"$f":"_xlfn.XLOOKUP($H16,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H16,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","7206.05.81",null,{"$f":"IF(OR(F16=\"Luminaire\",F16=\"NW\"),_xlfn.XLOOKUP($H16,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F16=\"Bracket\",_xlfn.XLOOKUP($H16,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H16,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":363.79823024804273},{"$f":"IF(F16=\"Column\",I_CAPEX!$G$45,IF(OR(B16=$B$114,B16=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F16=\"Luminaire\",F16=\"NW\"),IF(C16=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F16=\"Bracket\",IF(C16=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F16=\"Column\",IF(C16=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},376.7993989391951,{"$f":"SUM(J16:L16)*I_CAPEX!$D$13","v":157.62546874257811},534.42486768177321,null,{"$f":"IF($F16=\"Luminaire\",IF((MID($B16,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M16),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M16)),IF($F16=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M16),-PMT(return_on_assests_pct,pole_lifespan,$M16)))","v":44.587103337745496},{"$f":"IF($F16=\"Luminaire\",IF((MID($B16,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N16),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N16)),IF($F16=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N16),-PMT(return_on_assests_pct,pole_lifespan,$N16)))","v":18.652001790002949},{"$f":"IF($F16=\"Luminaire\",IF((MID($B16,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O16),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O16)),IF($F16=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O16),-PMT(return_on_assests_pct,pole_lifespan,$O16)))","v":63.239105127748452},null,null,null,{"$f":"Q16*'I_Global Inputs'!$F$63","v":50.494491159913615},{"$f":"R16*'I_Global Inputs'!$F$63","v":21.123223286467461},{"$f":"S16*'I_Global Inputs'!$F$63","v":71.617714446381086},null,null,{"$f":"O16*'I_Global Inputs'!$F$63","v":605.23132782098764},{"$f":"IF($F16=\"Luminaire\",IF((MID($B16,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB16),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB16)),IF($F16=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB16),-PMT(return_on_assests_pct,pole_lifespan,$AB16))) - Y16","v":0}]
[null,{"$f":"IF(OR(F17=\"Luminaire\",F17=\"NW\"),_xlfn.XLOOKUP($H17,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F17=\"Bracket\",_xlfn.XLOOKUP($H17,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H17,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 17W Gerard Luminaire (Cat P20/P5)"},"P",{"$f":"_xlfn.XLOOKUP($H17,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H17,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","7206.05.82",null,{"$f":"IF(OR(F17=\"Luminaire\",F17=\"NW\"),_xlfn.XLOOKUP($H17,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F17=\"Bracket\",_xlfn.XLOOKUP($H17,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H17,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":375.03495742593168},{"$f":"IF(F17=\"Column\",I_CAPEX!$G$45,IF(OR(B17=$B$114,B17=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F17=\"Luminaire\",F17=\"NW\"),IF(C17=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F17=\"Bracket\",IF(C17=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F17=\"Column\",IF(C17=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},388.03612611708405,{"$f":"SUM(J17:L17)*I_CAPEX!$D$13","v":162.32609829117521},550.36222440825929,null,{"$f":"IF($F17=\"Luminaire\",IF((MID($B17,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M17),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M17)),IF($F17=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M17),-PMT(return_on_assests_pct,pole_lifespan,$M17)))","v":45.916758101710336},{"$f":"IF($F17=\"Luminaire\",IF((MID($B17,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N17),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N17)),IF($F17=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N17),-PMT(return_on_assests_pct,pole_lifespan,$N17)))","v":19.208232654557968},{"$f":"IF($F17=\"Luminaire\",IF((MID($B17,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O17),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O17)),IF($F17=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O17),-PMT(return_on_assests_pct,pole_lifespan,$O17)))","v":65.124990756268303},null,null,null,{"$f":"Q17*'I_Global Inputs'!$F$63","v":52.000313150998679},{"$f":"R17*'I_Global Inputs'!$F$63","v":21.753149708473163},{"$f":"S17*'I_Global Inputs'!$F$63","v":73.753462859471838},null,null,{"$f":"O17*'I_Global Inputs'!$F$63","v":623.28024013184142},{"$f":"IF($F17=\"Luminaire\",IF((MID($B17,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB17),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB17)),IF($F17=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB17),-PMT(return_on_assests_pct,pole_lifespan,$AB17))) - Y17","v":0}]
[null,{"$f":"IF(OR(F18=\"Luminaire\",F18=\"NW\"),_xlfn.XLOOKUP($H18,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F18=\"Bracket\",_xlfn.XLOOKUP($H18,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H18,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 17W Gerard Luminaire (Cat P20/P5) - Aeroscreen"},"P",{"$f":"_xlfn.XLOOKUP($H18,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H18,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","7206.05.83",null,{"$f":"IF(OR(F18=\"Luminaire\",F18=\"NW\"),_xlfn.XLOOKUP($H18,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F18=\"Bracket\",_xlfn.XLOOKUP($H18,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H18,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":386.7414686779245},{"$f":"IF(F18=\"Column\",I_CAPEX!$G$45,IF(OR(B18=$B$114,B18=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F18=\"Luminaire\",F18=\"NW\"),IF(C18=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F18=\"Bracket\",IF(C18=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F18=\"Column\",IF(C18=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},399.74263736907687,{"$f":"SUM(J18:L18)*I_CAPEX!$D$13","v":167.22325133502443},566.9658887041013,null,{"$f":"IF($F18=\"Luminaire\",IF((MID($B18,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M18),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M18)),IF($F18=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M18),-PMT(return_on_assests_pct,pole_lifespan,$M18)))","v":47.302002951852245},{"$f":"IF($F18=\"Luminaire\",IF((MID($B18,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N18),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N18)),IF($F18=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N18),-PMT(return_on_assests_pct,pole_lifespan,$N18)))","v":19.787718368817551},{"$f":"IF($F18=\"Luminaire\",IF((MID($B18,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O18),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O18)),IF($F18=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O18),-PMT(return_on_assests_pct,pole_lifespan,$O18)))","v":67.089721320669796},null,null,null,{"$f":"Q18*'I_Global Inputs'!$F$63","v":53.56909041176754},{"$f":"R18*'I_Global Inputs'!$F$63","v":22.409412037387582},{"$f":"S18*'I_Global Inputs'!$F$63","v":75.97850244915513},null,null,{"$f":"O18*'I_Global Inputs'!$F$63","v":642.08373973704715},{"$f":"IF($F18=\"Luminaire\",IF((MID($B18,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB18),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB18)),IF($F18=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB18),-PMT(return_on_assests_pct,pole_lifespan,$AB18))) - Y18","v":0}]
[null,{"$f":"IF(OR(F19=\"Luminaire\",F19=\"NW\"),_xlfn.XLOOKUP($H19,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F19=\"Bracket\",_xlfn.XLOOKUP($H19,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H19,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 17W Gerard Luminaire - Louvred (Cat P20/P5 RRW)"},"P",{"$f":"_xlfn.XLOOKUP($H19,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H19,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","7206.05.84",null,{"$f":"IF(OR(F19=\"Luminaire\",F19=\"NW\"),_xlfn.XLOOKUP($H19,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F19=\"Bracket\",_xlfn.XLOOKUP($H19,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H19,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":309.5166527448381},{"$f":"IF(F19=\"Column\",I_CAPEX!$G$45,IF(OR(B19=$B$114,B19=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F19=\"Luminaire\",F19=\"NW\"),IF(C19=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F19=\"Bracket\",IF(C19=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F19=\"Column\",IF(C19=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},322.51782143599047,{"$f":"SUM(J19:L19)*I_CAPEX!$D$13","v":134.91800391615482},457.43582535214529,null,{"$f":"IF($F19=\"Luminaire\",IF((MID($B19,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M19),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M19)),IF($F19=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M19),-PMT(return_on_assests_pct,pole_lifespan,$M19)))","v":38.163902259705061},{"$f":"IF($F19=\"Luminaire\",IF((MID($B19,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N19),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N19)),IF($F19=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N19),-PMT(return_on_assests_pct,pole_lifespan,$N19)))","v":15.965001535744745},{"$f":"IF($F19=\"Luminaire\",IF((MID($B19,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O19),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O19)),IF($F19=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O19),-PMT(return_on_assests_pct,pole_lifespan,$O19)))","v":54.128903795449808},null,null,null,{"$f":"Q19*'I_Global Inputs'!$F$63","v":43.220274048372943},{"$f":"R19*'I_Global Inputs'!$F$63","v":18.080219807242411},{"$f":"S19*'I_Global Inputs'!$F$63","v":61.300493855615358},null,null,{"$f":"O19*'I_Global Inputs'!$F$63","v":518.04193388624856},{"$f":"IF($F19=\"Luminaire\",IF((MID($B19,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB19),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB19)),IF($F19=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB19),-PMT(return_on_assests_pct,pole_lifespan,$AB19))) - Y19","v":0}]
[null,{"$f":"IF(OR(F20=\"Luminaire\",F20=\"NW\"),_xlfn.XLOOKUP($H20,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F20=\"Bracket\",_xlfn.XLOOKUP($H20,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H20,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 25W GE Evolve Luminaire (Cat P20/P5)"},"P",{"$f":"_xlfn.XLOOKUP($H20,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H20,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","7206.05.85",null,{"$f":"IF(OR(F20=\"Luminaire\",F20=\"NW\"),_xlfn.XLOOKUP($H20,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F20=\"Bracket\",_xlfn.XLOOKUP($H20,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H20,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":263.13429550442908},{"$f":"IF(F20=\"Column\",I_CAPEX!$G$45,IF(OR(B20=$B$114,B20=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F20=\"Luminaire\",F20=\"NW\"),IF(C20=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F20=\"Bracket\",IF(C20=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F20=\"Column\",IF(C20=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},276.13546419558145,{"$f":"SUM(J20:L20)*I_CAPEX!$D$13","v":115.51499843900174},391.65046263458316,null,{"$f":"IF($F20=\"Luminaire\",IF((MID($B20,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M20),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M20)),IF($F20=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M20),-PMT(return_on_assests_pct,pole_lifespan,$M20)))","v":32.675424939548641},{"$f":"IF($F20=\"Luminaire\",IF((MID($B20,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N20),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N20)),IF($F20=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N20),-PMT(return_on_assests_pct,pole_lifespan,$N20)))","v":13.669021731349481},{"$f":"IF($F20=\"Luminaire\",IF((MID($B20,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O20),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O20)),IF($F20=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O20),-PMT(return_on_assests_pct,pole_lifespan,$O20)))","v":46.344446670898115},null,null,null,{"$f":"Q20*'I_Global Inputs'!$F$63","v":37.004623136387998},{"$f":"R20*'I_Global Inputs'!$F$63","v":15.480043450007919},{"$f":"S20*'I_Global Inputs'!$F$63","v":52.48466658639591},null,null,{"$f":"O20*'I_Global Inputs'!$F$63","v":443.54060575485681},{"$f":"IF($F20=\"Luminaire\",IF((MID($B20,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB20),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB20)),IF($F20=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB20),-PMT(return_on_assests_pct,pole_lifespan,$AB20))) - Y20","v":0}]
[null,{"$f":"IF(OR(F21=\"Luminaire\",F21=\"NW\"),_xlfn.XLOOKUP($H21,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F21=\"Bracket\",_xlfn.XLOOKUP($H21,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H21,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 35W Pecan Luminaire (Cat P3)"},"P",{"$f":"_xlfn.XLOOKUP($H21,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H21,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","7206.05.86",null,{"$f":"IF(OR(F21=\"Luminaire\",F21=\"NW\"),_xlfn.XLOOKUP($H21,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F21=\"Bracket\",_xlfn.XLOOKUP($H21,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H21,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":462.83379181587759},{"$f":"IF(F21=\"Column\",I_CAPEX!$G$45,IF(OR(B21=$B$114,B21=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F21=\"Luminaire\",F21=\"NW\"),IF(C21=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F21=\"Bracket\",IF(C21=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F21=\"Column\",IF(C21=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},475.83496050702996,{"$f":"SUM(J21:L21)*I_CAPEX!$D$13","v":199.05474612004423},674.88970662707425,null,{"$f":"IF($F21=\"Luminaire\",IF((MID($B21,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M21),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M21)),IF($F21=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M21),-PMT(return_on_assests_pct,pole_lifespan,$M21)))","v":56.306094477774579},{"$f":"IF($F21=\"Luminaire\",IF((MID($B21,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N21),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N21)),IF($F21=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N21),-PMT(return_on_assests_pct,pole_lifespan,$N21)))","v":23.554375511504805},{"$f":"IF($F21=\"Luminaire\",IF((MID($B21,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O21),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O21)),IF($F21=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O21),-PMT(return_on_assests_pct,pole_lifespan,$O21)))","v":79.86046998927938},null,null,null,{"$f":"Q21*'I_Global Inputs'!$F$63","v":63.766142606765044},{"$f":"R21*'I_Global Inputs'!$F$63","v":26.67511717533127},{"$f":"S21*'I_Global Inputs'!$F$63","v":90.44125978209631},null,null,{"$f":"O21*'I_Global Inputs'!$F$63","v":764.30648717088479},{"$f":"IF($F21=\"Luminaire\",IF((MID($B21,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB21),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB21)),IF($F21=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB21),-PMT(return_on_assests_pct,pole_lifespan,$AB21))) - Y21","v":0}]
[null,{"$f":"IF(OR(F22=\"Luminaire\",F22=\"NW\"),_xlfn.XLOOKUP($H22,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F22=\"Bracket\",_xlfn.XLOOKUP($H22,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H22,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 29W Pecan Luminaire (Cat P3) - Aeroscreen"},"P",{"$f":"_xlfn.XLOOKUP($H22,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H22,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","7206.05.87",null,{"$f":"IF(OR(F22=\"Luminaire\",F22=\"NW\"),_xlfn.XLOOKUP($H22,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F22=\"Bracket\",_xlfn.XLOOKUP($H22,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H22,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":462.83379181587759},{"$f":"IF(F22=\"Column\",I_CAPEX!$G$45,IF(OR(B22=$B$114,B22=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F22=\"Luminaire\",F22=\"NW\"),IF(C22=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F22=\"Bracket\",IF(C22=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F22=\"Column\",IF(C22=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},475.83496050702996,{"$f":"SUM(J22:L22)*I_CAPEX!$D$13","v":199.05474612004423},674.88970662707425,null,{"$f":"IF($F22=\"Luminaire\",IF((MID($B22,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M22),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M22)),IF($F22=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M22),-PMT(return_on_assests_pct,pole_lifespan,$M22)))","v":56.306094477774579},{"$f":"IF($F22=\"Luminaire\",IF((MID($B22,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N22),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N22)),IF($F22=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N22),-PMT(return_on_assests_pct,pole_lifespan,$N22)))","v":23.554375511504805},{"$f":"IF($F22=\"Luminaire\",IF((MID($B22,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O22),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O22)),IF($F22=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O22),-PMT(return_on_assests_pct,pole_lifespan,$O22)))","v":79.86046998927938},null,null,null,{"$f":"Q22*'I_Global Inputs'!$F$63","v":63.766142606765044},{"$f":"R22*'I_Global Inputs'!$F$63","v":26.67511717533127},{"$f":"S22*'I_Global Inputs'!$F$63","v":90.44125978209631},null,null,{"$f":"O22*'I_Global Inputs'!$F$63","v":764.30648717088479},{"$f":"IF($F22=\"Luminaire\",IF((MID($B22,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB22),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB22)),IF($F22=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB22),-PMT(return_on_assests_pct,pole_lifespan,$AB22))) - Y22","v":0}]
[null,{"$f":"IF(OR(F23=\"Luminaire\",F23=\"NW\"),_xlfn.XLOOKUP($H23,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F23=\"Bracket\",_xlfn.XLOOKUP($H23,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H23,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 42W Pecan Luminaire (Cat V5)"},"V",{"$f":"_xlfn.XLOOKUP($H23,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H23,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","7206.05.88",null,{"$f":"IF(OR(F23=\"Luminaire\",F23=\"NW\"),_xlfn.XLOOKUP($H23,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F23=\"Bracket\",_xlfn.XLOOKUP($H23,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H23,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":524.55312058332856},{"$f":"IF(F23=\"Column\",I_CAPEX!$G$45,IF(OR(B23=$B$114,B23=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F23=\"Luminaire\",F23=\"NW\"),IF(C23=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F23=\"Bracket\",IF(C23=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F23=\"Column\",IF(C23=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},692.45678423690765,{"$f":"SUM(J23:L23)*I_CAPEX!$D$13","v":289.67356504975322},982.13034928666093,null,{"$f":"IF($F23=\"Luminaire\",IF((MID($B23,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M23),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M23)),IF($F23=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M23),-PMT(return_on_assests_pct,pole_lifespan,$M23)))","v":81.939202351743248},{"$f":"IF($F23=\"Luminaire\",IF((MID($B23,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N23),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N23)),IF($F23=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N23),-PMT(return_on_assests_pct,pole_lifespan,$N23)))","v":34.277403879751738},{"$f":"IF($F23=\"Luminaire\",IF((MID($B23,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O23),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O23)),IF($F23=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O23),-PMT(return_on_assests_pct,pole_lifespan,$O23)))","v":116.21660623149501},null,null,null,{"$f":"Q23*'I_Global Inputs'!$F$63","v":92.795405376735104},{"$f":"R23*'I_Global Inputs'!$F$63","v":38.818849793403736},{"$f":"S23*'I_Global Inputs'!$F$63","v":131.61425517013885},null,null,{"$f":"O23*'I_Global Inputs'!$F$63","v":1112.2537354418266},{"$f":"IF($F23=\"Luminaire\",IF((MID($B23,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB23),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB23)),IF($F23=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB23),-PMT(return_on_assests_pct,pole_lifespan,$AB23))) - Y23","v":0}]
[null,{"$f":"IF(OR(F24=\"Luminaire\",F24=\"NW\"),_xlfn.XLOOKUP($H24,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F24=\"Bracket\",_xlfn.XLOOKUP($H24,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H24,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen"},"V",{"$f":"_xlfn.XLOOKUP($H24,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H24,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","7206.05.89",null,{"$f":"IF(OR(F24=\"Luminaire\",F24=\"NW\"),_xlfn.XLOOKUP($H24,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F24=\"Bracket\",_xlfn.XLOOKUP($H24,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H24,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":524.55312058332856},{"$f":"IF(F24=\"Column\",I_CAPEX!$G$45,IF(OR(B24=$B$114,B24=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F24=\"Luminaire\",F24=\"NW\"),IF(C24=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F24=\"Bracket\",IF(C24=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F24=\"Column\",IF(C24=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},692.45678423690765,{"$f":"SUM(J24:L24)*I_CAPEX!$D$13","v":289.67356504975322},982.13034928666093,null,{"$f":"IF($F24=\"Luminaire\",IF((MID($B24,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M24),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M24)),IF($F24=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M24),-PMT(return_on_assests_pct,pole_lifespan,$M24)))","v":81.939202351743248},{"$f":"IF($F24=\"Luminaire\",IF((MID($B24,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N24),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N24)),IF($F24=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N24),-PMT(return_on_assests_pct,pole_lifespan,$N24)))","v":34.277403879751738},{"$f":"IF($F24=\"Luminaire\",IF((MID($B24,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O24),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O24)),IF($F24=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O24),-PMT(return_on_assests_pct,pole_lifespan,$O24)))","v":116.21660623149501},null,null,null,{"$f":"Q24*'I_Global Inputs'!$F$63","v":92.795405376735104},{"$f":"R24*'I_Global Inputs'!$F$63","v":38.818849793403736},{"$f":"S24*'I_Global Inputs'!$F$63","v":131.61425517013885},null,null,{"$f":"O24*'I_Global Inputs'!$F$63","v":1112.2537354418266},{"$f":"IF($F24=\"Luminaire\",IF((MID($B24,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB24),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB24)),IF($F24=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB24),-PMT(return_on_assests_pct,pole_lifespan,$AB24))) - Y24","v":0}]
[null,{"$f":"IF(OR(F25=\"Luminaire\",F25=\"NW\"),_xlfn.XLOOKUP($H25,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F25=\"Bracket\",_xlfn.XLOOKUP($H25,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H25,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 105W Aldridge Luminaire (Cat V3)"},"V",{"$f":"_xlfn.XLOOKUP($H25,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H25,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","7206.05.90",null,{"$f":"IF(OR(F25=\"Luminaire\",F25=\"NW\"),_xlfn.XLOOKUP($H25,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F25=\"Bracket\",_xlfn.XLOOKUP($H25,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H25,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":948.21993353412722},{"$f":"IF(F25=\"Column\",I_CAPEX!$G$45,IF(OR(B25=$B$114,B25=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F25=\"Luminaire\",F25=\"NW\"),IF(C25=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F25=\"Bracket\",IF(C25=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F25=\"Column\",IF(C25=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},1116.1235971877063,{"$f":"SUM(J25:L25)*I_CAPEX!$D$13","v":466.90495175061238},1583.0285489383186,null,{"$f":"IF($F25=\"Luminaire\",IF((MID($B25,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M25),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M25)),IF($F25=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M25),-PMT(return_on_assests_pct,pole_lifespan,$M25)))","v":132.07218033151673},{"$f":"IF($F25=\"Luminaire\",IF((MID($B25,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N25),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N25)),IF($F25=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N25),-PMT(return_on_assests_pct,pole_lifespan,$N25)))","v":55.249396339852076},{"$f":"IF($F25=\"Luminaire\",IF((MID($B25,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O25),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O25)),IF($F25=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O25),-PMT(return_on_assests_pct,pole_lifespan,$O25)))","v":187.32157667136883},null,null,null,{"$f":"Q25*'I_Global Inputs'!$F$63","v":149.57054939639178},{"$f":"R25*'I_Global Inputs'!$F$63","v":62.569441525292127},{"$f":"S25*'I_Global Inputs'!$F$63","v":212.13999092168393},null,null,{"$f":"O25*'I_Global Inputs'!$F$63","v":1792.765510348549},{"$f":"IF($F25=\"Luminaire\",IF((MID($B25,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB25),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB25)),IF($F25=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB25),-PMT(return_on_assests_pct,pole_lifespan,$AB25))) - Y25","v":0}]
[null,{"$f":"IF(OR(F26=\"Luminaire\",F26=\"NW\"),_xlfn.XLOOKUP($H26,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F26=\"Bracket\",_xlfn.XLOOKUP($H26,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H26,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist."},"V",{"$f":"_xlfn.XLOOKUP($H26,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H26,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","7206.05.91",null,{"$f":"IF(OR(F26=\"Luminaire\",F26=\"NW\"),_xlfn.XLOOKUP($H26,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F26=\"Bracket\",_xlfn.XLOOKUP($H26,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H26,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1083.9292499077176},{"$f":"IF(F26=\"Column\",I_CAPEX!$G$45,IF(OR(B26=$B$114,B26=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F26=\"Luminaire\",F26=\"NW\"),IF(C26=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F26=\"Bracket\",IF(C26=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F26=\"Column\",IF(C26=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},1251.8329135612967,{"$f":"SUM(J26:L26)*I_CAPEX!$D$13","v":523.67586132834754},1775.5087748896442,null,{"$f":"IF($F26=\"Luminaire\",IF((MID($B26,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M26),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M26)),IF($F26=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M26),-PMT(return_on_assests_pct,pole_lifespan,$M26)))","v":148.13081877435704},{"$f":"IF($F26=\"Luminaire\",IF((MID($B26,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N26),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N26)),IF($F26=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N26),-PMT(return_on_assests_pct,pole_lifespan,$N26)))","v":61.967162926121922},{"$f":"IF($F26=\"Luminaire\",IF((MID($B26,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O26),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O26)),IF($F26=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O26),-PMT(return_on_assests_pct,pole_lifespan,$O26)))","v":210.09798170047893},null,null,null,{"$f":"Q26*'I_Global Inputs'!$F$63","v":167.75681215380666},{"$f":"R26*'I_Global Inputs'!$F$63","v":70.17725141003082},{"$f":"S26*'I_Global Inputs'!$F$63","v":237.93406356383744},null,null,{"$f":"O26*'I_Global Inputs'!$F$63","v":2010.7476249105764},{"$f":"IF($F26=\"Luminaire\",IF((MID($B26,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB26),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB26)),IF($F26=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB26),-PMT(return_on_assests_pct,pole_lifespan,$AB26))) - Y26","v":0}]
[null,{"$f":"IF(OR(F27=\"Luminaire\",F27=\"NW\"),_xlfn.XLOOKUP($H27,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F27=\"Bracket\",_xlfn.XLOOKUP($H27,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H27,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist."},"V",{"$f":"_xlfn.XLOOKUP($H27,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H27,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","7206.05.92",null,{"$f":"IF(OR(F27=\"Luminaire\",F27=\"NW\"),_xlfn.XLOOKUP($H27,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F27=\"Bracket\",_xlfn.XLOOKUP($H27,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H27,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1069.6212917108373},{"$f":"IF(F27=\"Column\",I_CAPEX!$G$45,IF(OR(B27=$B$114,B27=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F27=\"Luminaire\",F27=\"NW\"),IF(C27=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F27=\"Bracket\",IF(C27=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F27=\"Column\",IF(C27=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},1237.5249553644164,{"$f":"SUM(J27:L27)*I_CAPEX!$D$13","v":517.69045205253178},1755.2154074169482,null,{"$f":"IF($F27=\"Luminaire\",IF((MID($B27,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M27),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M27)),IF($F27=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M27),-PMT(return_on_assests_pct,pole_lifespan,$M27)))","v":146.43774173529468},{"$f":"IF($F27=\"Luminaire\",IF((MID($B27,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N27),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N27)),IF($F27=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N27),-PMT(return_on_assests_pct,pole_lifespan,$N27)))","v":61.258902608693539},{"$f":"IF($F27=\"Luminaire\",IF((MID($B27,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O27),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O27)),IF($F27=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O27),-PMT(return_on_assests_pct,pole_lifespan,$O27)))","v":207.69664434398823},null,null,null,{"$f":"Q27*'I_Global Inputs'!$F$63","v":165.83941772397802},{"$f":"R27*'I_Global Inputs'!$F$63","v":69.375153008024299},{"$f":"S27*'I_Global Inputs'!$F$63","v":235.21457073200233},null,null,{"$f":"O27*'I_Global Inputs'!$F$63","v":1987.7655698375468},{"$f":"IF($F27=\"Luminaire\",IF((MID($B27,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB27),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB27)),IF($F27=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB27),-PMT(return_on_assests_pct,pole_lifespan,$AB27))) - Y27","v":0}]
[null,{"$f":"IF(OR(F28=\"Luminaire\",F28=\"NW\"),_xlfn.XLOOKUP($H28,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F28=\"Bracket\",_xlfn.XLOOKUP($H28,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H28,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist."},"V",{"$f":"_xlfn.XLOOKUP($H28,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H28,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","7206.05.93",null,{"$f":"IF(OR(F28=\"Luminaire\",F28=\"NW\"),_xlfn.XLOOKUP($H28,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F28=\"Bracket\",_xlfn.XLOOKUP($H28,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H28,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1240.0160666009544},{"$f":"IF(F28=\"Column\",I_CAPEX!$G$45,IF(OR(B28=$B$114,B28=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F28=\"Luminaire\",F28=\"NW\"),IF(C28=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F28=\"Bracket\",IF(C28=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F28=\"Column\",IF(C28=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},1407.9197302545335,{"$f":"SUM(J28:L28)*I_CAPEX!$D$13","v":588.97123524633673},1996.8909655008702,null,{"$f":"IF($F28=\"Luminaire\",IF((MID($B28,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M28),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M28)),IF($F28=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M28),-PMT(return_on_assests_pct,pole_lifespan,$M28)))","v":166.60075010958229},{"$f":"IF($F28=\"Luminaire\",IF((MID($B28,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N28),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N28)),IF($F28=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N28),-PMT(return_on_assests_pct,pole_lifespan,$N28)))","v":69.693639116249614},{"$f":"IF($F28=\"Luminaire\",IF((MID($B28,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O28),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O28)),IF($F28=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O28),-PMT(return_on_assests_pct,pole_lifespan,$O28)))","v":236.29438922583191},null,null,null,{"$f":"Q28*'I_Global Inputs'!$F$63","v":188.67384229739122},{"$f":"R28*'I_Global Inputs'!$F$63","v":78.927415795556314},{"$f":"S28*'I_Global Inputs'!$F$63","v":267.60125809294755},null,null,{"$f":"O28*'I_Global Inputs'!$F$63","v":2261.4609529799859},{"$f":"IF($F28=\"Luminaire\",IF((MID($B28,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB28),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB28)),IF($F28=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB28),-PMT(return_on_assests_pct,pole_lifespan,$AB28))) - Y28","v":0}]
[null,{"$f":"IF(OR(F29=\"Luminaire\",F29=\"NW\"),_xlfn.XLOOKUP($H29,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F29=\"Bracket\",_xlfn.XLOOKUP($H29,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H29,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 100W Aldridge Luminaire - Brownfield"},"V",{"$f":"_xlfn.XLOOKUP($H29,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H29,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0015",null,{"$f":"IF(OR(F29=\"Luminaire\",F29=\"NW\"),_xlfn.XLOOKUP($H29,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F29=\"Bracket\",_xlfn.XLOOKUP($H29,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H29,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1078.1357165814318},{"$f":"IF(F29=\"Column\",I_CAPEX!$G$45,IF(OR(B29=$B$114,B29=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F29=\"Luminaire\",F29=\"NW\"),IF(C29=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F29=\"Bracket\",IF(C29=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F29=\"Column\",IF(C29=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},1246.0393802350109,{"$f":"SUM(J29:L29)*I_CAPEX!$D$13","v":521.25226827378719},1767.2916485087981,null,{"$f":"IF($F29=\"Luminaire\",IF((MID($B29,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M29),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M29)),IF($F29=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M29),-PMT(return_on_assests_pct,pole_lifespan,$M29)))","v":147.44526335723847},{"$f":"IF($F29=\"Luminaire\",IF((MID($B29,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N29),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N29)),IF($F29=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N29),-PMT(return_on_assests_pct,pole_lifespan,$N29)))","v":61.680376391226829},{"$f":"IF($F29=\"Luminaire\",IF((MID($B29,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O29),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O29)),IF($F29=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O29),-PMT(return_on_assests_pct,pole_lifespan,$O29)))","v":209.12563974846529},null,null,null,{"$f":"Q29*'I_Global Inputs'!$F$63","v":166.98042684599457},{"$f":"R29*'I_Global Inputs'!$F$63","v":69.852468253759184},{"$f":"S29*'I_Global Inputs'!$F$63","v":236.83289509975376},null,null,{"$f":"O29*'I_Global Inputs'!$F$63","v":2001.4418036228706},{"$f":"IF($F29=\"Luminaire\",IF((MID($B29,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB29),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB29)),IF($F29=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB29),-PMT(return_on_assests_pct,pole_lifespan,$AB29))) - Y29","v":0}]
[null,{"$f":"IF(OR(F30=\"Luminaire\",F30=\"NW\"),_xlfn.XLOOKUP($H30,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F30=\"Bracket\",_xlfn.XLOOKUP($H30,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H30,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 200W Aldridge Luminaire - Brownfield"},"V",{"$f":"_xlfn.XLOOKUP($H30,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H30,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0016",null,{"$f":"IF(OR(F30=\"Luminaire\",F30=\"NW\"),_xlfn.XLOOKUP($H30,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F30=\"Bracket\",_xlfn.XLOOKUP($H30,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H30,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1078.1357165814318},{"$f":"IF(F30=\"Column\",I_CAPEX!$G$45,IF(OR(B30=$B$114,B30=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F30=\"Luminaire\",F30=\"NW\"),IF(C30=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F30=\"Bracket\",IF(C30=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F30=\"Column\",IF(C30=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},1246.0393802350109,{"$f":"SUM(J30:L30)*I_CAPEX!$D$13","v":521.25226827378719},1767.2916485087981,null,{"$f":"IF($F30=\"Luminaire\",IF((MID($B30,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M30),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M30)),IF($F30=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M30),-PMT(return_on_assests_pct,pole_lifespan,$M30)))","v":147.44526335723847},{"$f":"IF($F30=\"Luminaire\",IF((MID($B30,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N30),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N30)),IF($F30=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N30),-PMT(return_on_assests_pct,pole_lifespan,$N30)))","v":61.680376391226829},{"$f":"IF($F30=\"Luminaire\",IF((MID($B30,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O30),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O30)),IF($F30=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O30),-PMT(return_on_assests_pct,pole_lifespan,$O30)))","v":209.12563974846529},null,null,null,{"$f":"Q30*'I_Global Inputs'!$F$63","v":166.98042684599457},{"$f":"R30*'I_Global Inputs'!$F$63","v":69.852468253759184},{"$f":"S30*'I_Global Inputs'!$F$63","v":236.83289509975376},null,null,{"$f":"O30*'I_Global Inputs'!$F$63","v":2001.4418036228706},{"$f":"IF($F30=\"Luminaire\",IF((MID($B30,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB30),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB30)),IF($F30=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB30),-PMT(return_on_assests_pct,pole_lifespan,$AB30))) - Y30","v":0}]
[null,{"$f":"IF(OR(F31=\"Luminaire\",F31=\"NW\"),_xlfn.XLOOKUP($H31,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F31=\"Bracket\",_xlfn.XLOOKUP($H31,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H31,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 300W Aldridge Luminaire - Brownfield"},"V",{"$f":"_xlfn.XLOOKUP($H31,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H31,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0017",null,{"$f":"IF(OR(F31=\"Luminaire\",F31=\"NW\"),_xlfn.XLOOKUP($H31,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F31=\"Bracket\",_xlfn.XLOOKUP($H31,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H31,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1233.3196449640791},{"$f":"IF(F31=\"Column\",I_CAPEX!$G$45,IF(OR(B31=$B$114,B31=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F31=\"Luminaire\",F31=\"NW\"),IF(C31=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F31=\"Bracket\",IF(C31=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F31=\"Column\",IF(C31=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},1401.2233086176582,{"$f":"SUM(J31:L31)*I_CAPEX!$D$13","v":586.16993937807888},1987.3932479957371,null,{"$f":"IF($F31=\"Luminaire\",IF((MID($B31,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M31),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M31)),IF($F31=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M31),-PMT(return_on_assests_pct,pole_lifespan,$M31)))","v":165.80835488719859},{"$f":"IF($F31=\"Luminaire\",IF((MID($B31,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N31),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N31)),IF($F31=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N31),-PMT(return_on_assests_pct,pole_lifespan,$N31)))","v":69.362158575916354},{"$f":"IF($F31=\"Luminaire\",IF((MID($B31,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O31),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O31)),IF($F31=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O31),-PMT(return_on_assests_pct,pole_lifespan,$O31)))","v":235.17051346311496},null,null,null,{"$f":"Q31*'I_Global Inputs'!$F$63","v":187.77646187667349},{"$f":"R31*'I_Global Inputs'!$F$63","v":78.552017082463166},{"$f":"S31*'I_Global Inputs'!$F$63","v":266.32847895913665},null,null,{"$f":"O31*'I_Global Inputs'!$F$63","v":2250.7048738292619},{"$f":"IF($F31=\"Luminaire\",IF((MID($B31,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB31),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB31)),IF($F31=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB31),-PMT(return_on_assests_pct,pole_lifespan,$AB31))) - Y31","v":0}]
[null,{"$f":"IF(OR(F32=\"Luminaire\",F32=\"NW\"),_xlfn.XLOOKUP($H32,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F32=\"Bracket\",_xlfn.XLOOKUP($H32,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H32,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"80W Mercury Vapour Standard Luminaire"},"P",{"$f":"_xlfn.XLOOKUP($H32,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H32,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"Luminaire","Hybrid","7206.05.1",null,{"$f":"IF(OR(F32=\"Luminaire\",F32=\"NW\"),_xlfn.XLOOKUP($H32,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F32=\"Bracket\",_xlfn.XLOOKUP($H32,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H32,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":178.47812892713657},{"$f":"IF(F32=\"Column\",I_CAPEX!$G$45,IF(OR(B32=$B$114,B32=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F32=\"Luminaire\",F32=\"NW\"),IF(C32=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F32=\"Bracket\",IF(C32=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F32=\"Column\",IF(C32=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},191.47929761828897,{"$f":"SUM(J32:L32)*I_CAPEX!$D$13","v":80.101014297140509},271.58031191542949,null,{"$f":"IF($F32=\"Luminaire\",IF((MID($B32,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M32),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M32)),IF($F32=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M32),-PMT(return_on_assests_pct,pole_lifespan,$M32)))","v":13.089791850671798},{"$f":"IF($F32=\"Luminaire\",IF((MID($B32,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N32),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N32)),IF($F32=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N32),-PMT(return_on_assests_pct,pole_lifespan,$N32)))","v":5.4758170581314474},{"$f":"IF($F32=\"Luminaire\",IF((MID($B32,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O32),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O32)),IF($F32=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O32),-PMT(return_on_assests_pct,pole_lifespan,$O32)))","v":18.565608908803245},null,null,null,{"$f":"Q32*'I_Global Inputs'!$F$63","v":14.82407085031053},{"$f":"R32*'I_Global Inputs'!$F$63","v":6.2013132797763717},{"$f":"S32*'I_Global Inputs'!$F$63","v":21.025384130086902},null,null,{"$f":"O32*'I_Global Inputs'!$F$63","v":307.56224631464556},{"$f":"IF($F32=\"Luminaire\",IF((MID($B32,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB32),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB32)),IF($F32=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB32),-PMT(return_on_assests_pct,pole_lifespan,$AB32))) - Y32","v":0}]
[null,{"$f":"IF(OR(F33=\"Luminaire\",F33=\"NW\"),_xlfn.XLOOKUP($H33,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F33=\"Bracket\",_xlfn.XLOOKUP($H33,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H33,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"42W Decorative Luminaire"},"P",{"$f":"_xlfn.XLOOKUP($H33,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H33,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"Luminaire","Hybrid","7206.05.53",null,{"$f":"IF(OR(F33=\"Luminaire\",F33=\"NW\"),_xlfn.XLOOKUP($H33,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F33=\"Bracket\",_xlfn.XLOOKUP($H33,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H33,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":847.74751450251927},{"$f":"IF(F33=\"Column\",I_CAPEX!$G$45,IF(OR(B33=$B$114,B33=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F33=\"Luminaire\",F33=\"NW\"),IF(C33=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F33=\"Bracket\",IF(C33=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F33=\"Column\",IF(C33=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},860.7486831936717,{"$f":"SUM(J33:L33)*I_CAPEX!$D$13","v":360.07465786816095},1220.8233410618327,null,{"$f":"IF($F33=\"Luminaire\",IF((MID($B33,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M33),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M33)),IF($F33=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M33),-PMT(return_on_assests_pct,pole_lifespan,$M33)))","v":58.841980511154986},{"$f":"IF($F33=\"Luminaire\",IF((MID($B33,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N33),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N33)),IF($F33=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N33),-PMT(return_on_assests_pct,pole_lifespan,$N33)))","v":24.615205825498613},{"$f":"IF($F33=\"Luminaire\",IF((MID($B33,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O33),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O33)),IF($F33=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O33),-PMT(return_on_assests_pct,pole_lifespan,$O33)))","v":83.457186336653606},null,null,null,{"$f":"Q33*'I_Global Inputs'!$F$63","v":66.638010597944358},{"$f":"R33*'I_Global Inputs'!$F$63","v":27.876497908822024},{"$f":"S33*'I_Global Inputs'!$F$63","v":94.51450850676639},null,null,{"$f":"O33*'I_Global Inputs'!$F$63","v":1382.5713892222523},{"$f":"IF($F33=\"Luminaire\",IF((MID($B33,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB33),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB33)),IF($F33=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB33),-PMT(return_on_assests_pct,pole_lifespan,$AB33))) - Y33","v":0}]
[null,{"$f":"IF(OR(F34=\"Luminaire\",F34=\"NW\"),_xlfn.XLOOKUP($H34,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F34=\"Bracket\",_xlfn.XLOOKUP($H34,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H34,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"70W Decorative Luminaire"},"P",{"$f":"_xlfn.XLOOKUP($H34,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H34,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"Luminaire","Hybrid","7206.05.25",null,{"$f":"IF(OR(F34=\"Luminaire\",F34=\"NW\"),_xlfn.XLOOKUP($H34,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F34=\"Bracket\",_xlfn.XLOOKUP($H34,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H34,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":624.81650409005158},{"$f":"IF(F34=\"Column\",I_CAPEX!$G$45,IF(OR(B34=$B$114,B34=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F34=\"Luminaire\",F34=\"NW\"),IF(C34=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F34=\"Bracket\",IF(C34=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F34=\"Column\",IF(C34=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},637.81767278120401,{"$f":"SUM(J34:L34)*I_CAPEX!$D$13","v":266.81653401644979},904.63420679765386,null,{"$f":"IF($F34=\"Luminaire\",IF((MID($B34,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M34),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M34)),IF($F34=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M34),-PMT(return_on_assests_pct,pole_lifespan,$M34)))","v":43.602105706640202},{"$f":"IF($F34=\"Luminaire\",IF((MID($B34,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N34),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N34)),IF($F34=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N34),-PMT(return_on_assests_pct,pole_lifespan,$N34)))","v":18.239950407356357},{"$f":"IF($F34=\"Luminaire\",IF((MID($B34,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O34),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O34)),IF($F34=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O34),-PMT(return_on_assests_pct,pole_lifespan,$O34)))","v":61.842056113996563},null,null,null,{"$f":"Q34*'I_Global Inputs'!$F$63","v":49.378990253751873},{"$f":"R34*'I_Global Inputs'!$F$63","v":20.656578823361809},{"$f":"S34*'I_Global Inputs'!$F$63","v":70.035569077113692},null,null,{"$f":"O34*'I_Global Inputs'!$F$63","v":1024.4900551642186},{"$f":"IF($F34=\"Luminaire\",IF((MID($B34,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB34),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB34)),IF($F34=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB34),-PMT(return_on_assests_pct,pole_lifespan,$AB34))) - Y34","v":0}]
[null,{"$f":"IF(OR(F35=\"Luminaire\",F35=\"NW\"),_xlfn.XLOOKUP($H35,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F35=\"Bracket\",_xlfn.XLOOKUP($H35,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H35,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"32W C/F Suburban Eco "},"P",{"$f":"_xlfn.XLOOKUP($H35,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H35,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"Luminaire","Hybrid","Compact_Fluro_32W",null,{"$f":"IF(OR(F35=\"Luminaire\",F35=\"NW\"),_xlfn.XLOOKUP($H35,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F35=\"Bracket\",_xlfn.XLOOKUP($H35,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H35,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":787.25400437606106},{"$f":"IF(F35=\"Column\",I_CAPEX!$G$45,IF(OR(B35=$B$114,B35=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F35=\"Luminaire\",F35=\"NW\"),IF(C35=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F35=\"Bracket\",IF(C35=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F35=\"Column\",IF(C35=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},800.25517306721349,{"$f":"SUM(J35:L35)*I_CAPEX!$D$13","v":334.76857214612505},1135.0237452133385,null,{"$f":"IF($F35=\"Luminaire\",IF((MID($B35,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M35),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M35)),IF($F35=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M35),-PMT(return_on_assests_pct,pole_lifespan,$M35)))","v":54.706559785670706},{"$f":"IF($F35=\"Luminaire\",IF((MID($B35,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N35),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N35)),IF($F35=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N35),-PMT(return_on_assests_pct,pole_lifespan,$N35)))","v":22.885246509912172},{"$f":"IF($F35=\"Luminaire\",IF((MID($B35,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O35),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O35)),IF($F35=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O35),-PMT(return_on_assests_pct,pole_lifespan,$O35)))","v":77.59180629558287},null,null,null,{"$f":"Q35*'I_Global Inputs'!$F$63","v":61.954684038609088},{"$f":"R35*'I_Global Inputs'!$F$63","v":25.917334634496008},{"$f":"S35*'I_Global Inputs'!$F$63","v":87.872018673105089},null,null,{"$f":"O35*'I_Global Inputs'!$F$63","v":1285.4041231346093},{"$f":"IF($F35=\"Luminaire\",IF((MID($B35,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB35),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB35)),IF($F35=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB35),-PMT(return_on_assests_pct,pole_lifespan,$AB35))) - Y35","v":0}]
[null,{"$f":"IF(OR(F36=\"Luminaire\",F36=\"NW\"),_xlfn.XLOOKUP($H36,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F36=\"Bracket\",_xlfn.XLOOKUP($H36,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H36,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"42W CFL Standard Luminaire"},"P",{"$f":"_xlfn.XLOOKUP($H36,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H36,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"Luminaire","Hybrid","7107.09.43",null,{"$f":"IF(OR(F36=\"Luminaire\",F36=\"NW\"),_xlfn.XLOOKUP($H36,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F36=\"Bracket\",_xlfn.XLOOKUP($H36,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H36,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":255.43834322561261},{"$f":"IF(F36=\"Column\",I_CAPEX!$G$45,IF(OR(B36=$B$114,B36=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F36=\"Luminaire\",F36=\"NW\"),IF(C36=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F36=\"Bracket\",IF(C36=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F36=\"Column\",IF(C36=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},268.43951191676501,{"$f":"SUM(J36:L36)*I_CAPEX!$D$13","v":112.29557163316252},380.73508354992754,null,{"$f":"IF($F36=\"Luminaire\",IF((MID($B36,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M36),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M36)),IF($F36=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M36),-PMT(return_on_assests_pct,pole_lifespan,$M36)))","v":18.350899440268087},{"$f":"IF($F36=\"Luminaire\",IF((MID($B36,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N36),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N36)),IF($F36=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N36),-PMT(return_on_assests_pct,pole_lifespan,$N36)))","v":7.6766819009362361},{"$f":"IF($F36=\"Luminaire\",IF((MID($B36,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O36),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O36)),IF($F36=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O36),-PMT(return_on_assests_pct,pole_lifespan,$O36)))","v":26.027581341204321},null,null,null,{"$f":"Q36*'I_Global Inputs'!$F$63","v":20.782227599401935},{"$f":"R36*'I_Global Inputs'!$F$63","v":8.693772803494566},{"$f":"S36*'I_Global Inputs'!$F$63","v":29.476000402896499},null,null,{"$f":"O36*'I_Global Inputs'!$F$63","v":431.17903769060774},{"$f":"IF($F36=\"Luminaire\",IF((MID($B36,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB36),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB36)),IF($F36=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB36),-PMT(return_on_assests_pct,pole_lifespan,$AB36))) - Y36","v":0}]
[null,{"$f":"IF(OR(F37=\"Luminaire\",F37=\"NW\"),_xlfn.XLOOKUP($H37,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F37=\"Bracket\",_xlfn.XLOOKUP($H37,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H37,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"70W HPS Standard Luminaire"},"P",{"$f":"_xlfn.XLOOKUP($H37,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H37,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"Luminaire","Hybrid","7107.09.3",null,{"$f":"IF(OR(F37=\"Luminaire\",F37=\"NW\"),_xlfn.XLOOKUP($H37,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F37=\"Bracket\",_xlfn.XLOOKUP($H37,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H37,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":247.66376445837966},{"$f":"IF(F37=\"Column\",I_CAPEX!$G$45,IF(OR(B37=$B$114,B37=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F37=\"Luminaire\",F37=\"NW\"),IF(C37=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F37=\"Bracket\",IF(C37=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F37=\"Column\",IF(C37=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},260.66493314953203,{"$f":"SUM(J37:L37)*I_CAPEX!$D$13","v":109.04325322206296},369.70818637159499,null,{"$f":"IF($F37=\"Luminaire\",IF((MID($B37,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M37),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M37)),IF($F37=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M37),-PMT(return_on_assests_pct,pole_lifespan,$M37)))","v":17.819418392157058},{"$f":"IF($F37=\"Luminaire\",IF((MID($B37,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N37),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N37)),IF($F37=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N37),-PMT(return_on_assests_pct,pole_lifespan,$N37)))","v":7.4543488781868641},{"$f":"IF($F37=\"Luminaire\",IF((MID($B37,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O37),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O37)),IF($F37=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O37),-PMT(return_on_assests_pct,pole_lifespan,$O37)))","v":25.273767270343921},null,null,null,{"$f":"Q37*'I_Global Inputs'!$F$63","v":20.180330120612702},{"$f":"R37*'I_Global Inputs'!$F$63","v":8.4419826666306825},{"$f":"S37*'I_Global Inputs'!$F$63","v":28.622312787243384},null,null,{"$f":"O37*'I_Global Inputs'!$F$63","v":418.69117639415009},{"$f":"IF($F37=\"Luminaire\",IF((MID($B37,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB37),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB37)),IF($F37=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB37),-PMT(return_on_assests_pct,pole_lifespan,$AB37))) - Y37","v":0}]
[null,{"$f":"IF(OR(F38=\"Luminaire\",F38=\"NW\"),_xlfn.XLOOKUP($H38,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F38=\"Bracket\",_xlfn.XLOOKUP($H38,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H38,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"70W HPS Twin Arc Standard Luminaire"},"P",{"$f":"_xlfn.XLOOKUP($H38,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H38,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - P"},"Luminaire","Hybrid","7107.09.61",null,{"$f":"IF(OR(F38=\"Luminaire\",F38=\"NW\"),_xlfn.XLOOKUP($H38,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F38=\"Bracket\",_xlfn.XLOOKUP($H38,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H38,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":261.49453207548311},{"$f":"IF(F38=\"Column\",I_CAPEX!$G$45,IF(OR(B38=$B$114,B38=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F38=\"Luminaire\",F38=\"NW\"),IF(C38=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F38=\"Bracket\",IF(C38=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F38=\"Column\",IF(C38=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},274.49570076663548,{"$f":"SUM(J38:L38)*I_CAPEX!$D$13","v":114.82904065923296},389.32474142586841,null,{"$f":"IF($F38=\"Luminaire\",IF((MID($B38,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M38),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M38)),IF($F38=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M38),-PMT(return_on_assests_pct,pole_lifespan,$M38)))","v":18.764908956906257},{"$f":"IF($F38=\"Luminaire\",IF((MID($B38,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N38),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N38)),IF($F38=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N38),-PMT(return_on_assests_pct,pole_lifespan,$N38)))","v":7.849873377110832},{"$f":"IF($F38=\"Luminaire\",IF((MID($B38,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O38),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O38)),IF($F38=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O38),-PMT(return_on_assests_pct,pole_lifespan,$O38)))","v":26.614782334017086},null,null,null,{"$f":"Q38*'I_Global Inputs'!$F$63","v":21.251089631538228},{"$f":"R38*'I_Global Inputs'!$F$63","v":8.8899105834356824},{"$f":"S38*'I_Global Inputs'!$F$63","v":30.141000214973904},null,null,{"$f":"O38*'I_Global Inputs'!$F$63","v":440.90674752629468},{"$f":"IF($F38=\"Luminaire\",IF((MID($B38,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB38),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB38)),IF($F38=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB38),-PMT(return_on_assests_pct,pole_lifespan,$AB38))) - Y38","v":0}]
[null,{"$f":"IF(OR(F39=\"Luminaire\",F39=\"NW\"),_xlfn.XLOOKUP($H39,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F39=\"Bracket\",_xlfn.XLOOKUP($H39,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H39,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"150W HPS Standard Luminaire"},"V",{"$f":"_xlfn.XLOOKUP($H39,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H39,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"Luminaire","Hybrid","7107.09.7",null,{"$f":"IF(OR(F39=\"Luminaire\",F39=\"NW\"),_xlfn.XLOOKUP($H39,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F39=\"Bracket\",_xlfn.XLOOKUP($H39,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H39,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":337.88174497799872},{"$f":"IF(F39=\"Column\",I_CAPEX!$G$45,IF(OR(B39=$B$114,B39=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F39=\"Luminaire\",F39=\"NW\"),IF(C39=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F39=\"Bracket\",IF(C39=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F39=\"Column\",IF(C39=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},505.78540863157781,{"$f":"SUM(J39:L39)*I_CAPEX!$D$13","v":211.58383570451022},717.36924433608806,null,{"$f":"IF($F39=\"Luminaire\",IF((MID($B39,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M39),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M39)),IF($F39=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M39),-PMT(return_on_assests_pct,pole_lifespan,$M39)))","v":34.576195977553915},{"$f":"IF($F39=\"Luminaire\",IF((MID($B39,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N39),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N39)),IF($F39=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N39),-PMT(return_on_assests_pct,pole_lifespan,$N39)))","v":14.464166115022577},{"$f":"IF($F39=\"Luminaire\",IF((MID($B39,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O39),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O39)),IF($F39=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O39),-PMT(return_on_assests_pct,pole_lifespan,$O39)))","v":49.040362092576494},null,null,null,{"$f":"Q39*'I_Global Inputs'!$F$63","v":39.157229141055858},{"$f":"R39*'I_Global Inputs'!$F$63","v":16.380537271014823},{"$f":"S39*'I_Global Inputs'!$F$63","v":55.537766412070681},null,null,{"$f":"O39*'I_Global Inputs'!$F$63","v":812.41417932295974},{"$f":"IF($F39=\"Luminaire\",IF((MID($B39,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB39),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB39)),IF($F39=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB39),-PMT(return_on_assests_pct,pole_lifespan,$AB39))) - Y39","v":0}]
[null,{"$f":"IF(OR(F40=\"Luminaire\",F40=\"NW\"),_xlfn.XLOOKUP($H40,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F40=\"Bracket\",_xlfn.XLOOKUP($H40,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H40,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"150W HPS Twin Arc Standard Luminaire"},"V",{"$f":"_xlfn.XLOOKUP($H40,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H40,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"Luminaire","Hybrid","7107.09.41",null,{"$f":"IF(OR(F40=\"Luminaire\",F40=\"NW\"),_xlfn.XLOOKUP($H40,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F40=\"Bracket\",_xlfn.XLOOKUP($H40,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H40,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":354.65906743526762},{"$f":"IF(F40=\"Column\",I_CAPEX!$G$45,IF(OR(B40=$B$114,B40=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F40=\"Luminaire\",F40=\"NW\"),IF(C40=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F40=\"Bracket\",IF(C40=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F40=\"Column\",IF(C40=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},522.5627310888467,{"$f":"SUM(J40:L40)*I_CAPEX!$D$13","v":218.60224742177294},741.16497851061968,null,{"$f":"IF($F40=\"Luminaire\",IF((MID($B40,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M40),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M40)),IF($F40=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M40),-PMT(return_on_assests_pct,pole_lifespan,$M40)))","v":35.723117140880113},{"$f":"IF($F40=\"Luminaire\",IF((MID($B40,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N40),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N40)),IF($F40=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N40),-PMT(return_on_assests_pct,pole_lifespan,$N40)))","v":14.943954528934693},{"$f":"IF($F40=\"Luminaire\",IF((MID($B40,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O40),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O40)),IF($F40=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O40),-PMT(return_on_assests_pct,pole_lifespan,$O40)))","v":50.66707166981481},null,null,null,{"$f":"Q40*'I_Global Inputs'!$F$63","v":40.456106982569857},{"$f":"R40*'I_Global Inputs'!$F$63","v":16.923893309226102},{"$f":"S40*'I_Global Inputs'!$F$63","v":57.380000291795966},null,null,{"$f":"O40*'I_Global Inputs'!$F$63","v":839.3626330006482},{"$f":"IF($F40=\"Luminaire\",IF((MID($B40,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB40),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB40)),IF($F40=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB40),-PMT(return_on_assests_pct,pole_lifespan,$AB40))) - Y40","v":0}]
[null,{"$f":"IF(OR(F41=\"Luminaire\",F41=\"NW\"),_xlfn.XLOOKUP($H41,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F41=\"Bracket\",_xlfn.XLOOKUP($H41,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H41,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"250W HPS Standard Luminaire"},"V",{"$f":"_xlfn.XLOOKUP($H41,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H41,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"Luminaire","Hybrid","7107.09.11",null,{"$f":"IF(OR(F41=\"Luminaire\",F41=\"NW\"),_xlfn.XLOOKUP($H41,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F41=\"Bracket\",_xlfn.XLOOKUP($H41,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H41,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":337.88174497799872},{"$f":"IF(F41=\"Column\",I_CAPEX!$G$45,IF(OR(B41=$B$114,B41=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F41=\"Luminaire\",F41=\"NW\"),IF(C41=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F41=\"Bracket\",IF(C41=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F41=\"Column\",IF(C41=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},505.78540863157781,{"$f":"SUM(J41:L41)*I_CAPEX!$D$13","v":211.58383570451022},717.36924433608806,null,{"$f":"IF($F41=\"Luminaire\",IF((MID($B41,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M41),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M41)),IF($F41=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M41),-PMT(return_on_assests_pct,pole_lifespan,$M41)))","v":34.576195977553915},{"$f":"IF($F41=\"Luminaire\",IF((MID($B41,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N41),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N41)),IF($F41=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N41),-PMT(return_on_assests_pct,pole_lifespan,$N41)))","v":14.464166115022577},{"$f":"IF($F41=\"Luminaire\",IF((MID($B41,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O41),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O41)),IF($F41=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O41),-PMT(return_on_assests_pct,pole_lifespan,$O41)))","v":49.040362092576494},null,null,null,{"$f":"Q41*'I_Global Inputs'!$F$63","v":39.157229141055858},{"$f":"R41*'I_Global Inputs'!$F$63","v":16.380537271014823},{"$f":"S41*'I_Global Inputs'!$F$63","v":55.537766412070681},null,null,{"$f":"O41*'I_Global Inputs'!$F$63","v":812.41417932295974},{"$f":"IF($F41=\"Luminaire\",IF((MID($B41,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB41),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB41)),IF($F41=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB41),-PMT(return_on_assests_pct,pole_lifespan,$AB41))) - Y41","v":0}]
[null,{"$f":"IF(OR(F42=\"Luminaire\",F42=\"NW\"),_xlfn.XLOOKUP($H42,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F42=\"Bracket\",_xlfn.XLOOKUP($H42,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H42,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"250W HPS Twin Arc Standard Luminaire"},"V",{"$f":"_xlfn.XLOOKUP($H42,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H42,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"Luminaire","Hybrid","7107.09.39",null,{"$f":"IF(OR(F42=\"Luminaire\",F42=\"NW\"),_xlfn.XLOOKUP($H42,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F42=\"Bracket\",_xlfn.XLOOKUP($H42,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H42,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":412.38748879361248},{"$f":"IF(F42=\"Column\",I_CAPEX!$G$45,IF(OR(B42=$B$114,B42=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F42=\"Luminaire\",F42=\"NW\"),IF(C42=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F42=\"Bracket\",IF(C42=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F42=\"Column\",IF(C42=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},580.29115244719151,{"$f":"SUM(J42:L42)*I_CAPEX!$D$13","v":242.75162107256944},823.04277351976089,null,{"$f":"IF($F42=\"Luminaire\",IF((MID($B42,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M42),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M42)),IF($F42=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M42),-PMT(return_on_assests_pct,pole_lifespan,$M42)))","v":39.669512541572423},{"$f":"IF($F42=\"Luminaire\",IF((MID($B42,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N42),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N42)),IF($F42=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N42),-PMT(return_on_assests_pct,pole_lifespan,$N42)))","v":16.594839394008645},{"$f":"IF($F42=\"Luminaire\",IF((MID($B42,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O42),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O42)),IF($F42=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O42),-PMT(return_on_assests_pct,pole_lifespan,$O42)))","v":56.264351935581061},null,null,null,{"$f":"Q42*'I_Global Inputs'!$F$63","v":44.925364071650307},{"$f":"R42*'I_Global Inputs'!$F$63","v":18.793505483716533},{"$f":"S42*'I_Global Inputs'!$F$63","v":63.71886955536683},null,null,{"$f":"O42*'I_Global Inputs'!$F$63","v":932.08849511742562},{"$f":"IF($F42=\"Luminaire\",IF((MID($B42,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB42),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB42)),IF($F42=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB42),-PMT(return_on_assests_pct,pole_lifespan,$AB42))) - Y42","v":0}]
[null,{"$f":"IF(OR(F43=\"Luminaire\",F43=\"NW\"),_xlfn.XLOOKUP($H43,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F43=\"Bracket\",_xlfn.XLOOKUP($H43,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H43,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"400W HPS Standard Luminaire"},"V",{"$f":"_xlfn.XLOOKUP($H43,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H43,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"Luminaire","Hybrid","7107.09.21",null,{"$f":"IF(OR(F43=\"Luminaire\",F43=\"NW\"),_xlfn.XLOOKUP($H43,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F43=\"Bracket\",_xlfn.XLOOKUP($H43,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H43,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":438.1969038425724},{"$f":"IF(F43=\"Column\",I_CAPEX!$G$45,IF(OR(B43=$B$114,B43=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F43=\"Luminaire\",F43=\"NW\"),IF(C43=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F43=\"Bracket\",IF(C43=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F43=\"Column\",IF(C43=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},606.10056749615148,{"$f":"SUM(J43:L43)*I_CAPEX!$D$13","v":253.54840354227971},859.64897103843123,null,{"$f":"IF($F43=\"Luminaire\",IF((MID($B43,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M43),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M43)),IF($F43=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M43),-PMT(return_on_assests_pct,pole_lifespan,$M43)))","v":41.433880151965276},{"$f":"IF($F43=\"Luminaire\",IF((MID($B43,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N43),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N43)),IF($F43=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N43),-PMT(return_on_assests_pct,pole_lifespan,$N43)))","v":17.332922502435462},{"$f":"IF($F43=\"Luminaire\",IF((MID($B43,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O43),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O43)),IF($F43=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O43),-PMT(return_on_assests_pct,pole_lifespan,$O43)))","v":58.766802654400735},null,null,null,{"$f":"Q43*'I_Global Inputs'!$F$63","v":46.923494428560019},{"$f":"R43*'I_Global Inputs'!$F$63","v":19.629377926728299},{"$f":"S43*'I_Global Inputs'!$F$63","v":66.552872355288315},null,null,{"$f":"O43*'I_Global Inputs'!$F$63","v":973.54468263880176},{"$f":"IF($F43=\"Luminaire\",IF((MID($B43,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB43),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB43)),IF($F43=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB43),-PMT(return_on_assests_pct,pole_lifespan,$AB43))) - Y43","v":0}]
[null,{"$f":"IF(OR(F44=\"Luminaire\",F44=\"NW\"),_xlfn.XLOOKUP($H44,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F44=\"Bracket\",_xlfn.XLOOKUP($H44,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H44,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"400W HPS Twin Arc Standard Luminaire"},"V",{"$f":"_xlfn.XLOOKUP($H44,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H44,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"Luminaire","Hybrid","7107.09.24",null,{"$f":"IF(OR(F44=\"Luminaire\",F44=\"NW\"),_xlfn.XLOOKUP($H44,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F44=\"Bracket\",_xlfn.XLOOKUP($H44,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H44,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":468.91323470699166},{"$f":"IF(F44=\"Column\",I_CAPEX!$G$45,IF(OR(B44=$B$114,B44=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F44=\"Luminaire\",F44=\"NW\"),IF(C44=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F44=\"Bracket\",IF(C44=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F44=\"Column\",IF(C44=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},636.8168983605708,{"$f":"SUM(J44:L44)*I_CAPEX!$D$13","v":266.3978827723077},903.21478113287844,null,{"$f":"IF($F44=\"Luminaire\",IF((MID($B44,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M44),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M44)),IF($F44=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M44),-PMT(return_on_assests_pct,pole_lifespan,$M44)))","v":43.533691371416978},{"$f":"IF($F44=\"Luminaire\",IF((MID($B44,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N44),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N44)),IF($F44=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N44),-PMT(return_on_assests_pct,pole_lifespan,$N44)))","v":18.21133082439356},{"$f":"IF($F44=\"Luminaire\",IF((MID($B44,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O44),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O44)),IF($F44=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O44),-PMT(return_on_assests_pct,pole_lifespan,$O44)))","v":61.745022195810535},null,null,null,{"$f":"Q44*'I_Global Inputs'!$F$63","v":49.301511638041575},{"$f":"R44*'I_Global Inputs'!$F$63","v":20.62416740457175},{"$f":"S44*'I_Global Inputs'!$F$63","v":69.925679042613325},null,null,{"$f":"O44*'I_Global Inputs'!$F$63","v":1022.8825684401038},{"$f":"IF($F44=\"Luminaire\",IF((MID($B44,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB44),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB44)),IF($F44=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB44),-PMT(return_on_assests_pct,pole_lifespan,$AB44))) - Y44","v":0}]
[null,{"$f":"IF(OR(F45=\"Luminaire\",F45=\"NW\"),_xlfn.XLOOKUP($H45,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F45=\"Bracket\",_xlfn.XLOOKUP($H45,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H45,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"400W MH Standard Luminaire"},"V",{"$f":"_xlfn.XLOOKUP($H45,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H45,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"Luminaire","Hybrid","7107.09.23",null,{"$f":"IF(OR(F45=\"Luminaire\",F45=\"NW\"),_xlfn.XLOOKUP($H45,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F45=\"Bracket\",_xlfn.XLOOKUP($H45,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H45,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":457.34481369872913},{"$f":"IF(F45=\"Column\",I_CAPEX!$G$45,IF(OR(B45=$B$114,B45=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F45=\"Luminaire\",F45=\"NW\"),IF(C45=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F45=\"Bracket\",IF(C45=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F45=\"Column\",IF(C45=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},625.24847735230821,{"$f":"SUM(J45:L45)*I_CAPEX!$D$13","v":261.55849664490802},886.80697399721623,null,{"$f":"IF($F45=\"Luminaire\",IF((MID($B45,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M45),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M45)),IF($F45=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M45),-PMT(return_on_assests_pct,pole_lifespan,$M45)))","v":42.742857976252942},{"$f":"IF($F45=\"Luminaire\",IF((MID($B45,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N45),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N45)),IF($F45=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N45),-PMT(return_on_assests_pct,pole_lifespan,$N45)))","v":17.880503638997411},{"$f":"IF($F45=\"Luminaire\",IF((MID($B45,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O45),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O45)),IF($F45=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O45),-PMT(return_on_assests_pct,pole_lifespan,$O45)))","v":60.623361615250353},null,null,null,{"$f":"Q45*'I_Global Inputs'!$F$63","v":48.405899972520587},{"$f":"R45*'I_Global Inputs'!$F$63","v":20.249508610034109},{"$f":"S45*'I_Global Inputs'!$F$63","v":68.655408582554699},null,null,{"$f":"O45*'I_Global Inputs'!$F$63","v":1004.3008752969233},{"$f":"IF($F45=\"Luminaire\",IF((MID($B45,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB45),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB45)),IF($F45=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB45),-PMT(return_on_assests_pct,pole_lifespan,$AB45))) - Y45","v":0}]
[null,{"$f":"IF(OR(F46=\"Luminaire\",F46=\"NW\"),_xlfn.XLOOKUP($H46,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F46=\"Bracket\",_xlfn.XLOOKUP($H46,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H46,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"250W HPS Asymetric Floodlight"},"V",{"$f":"_xlfn.XLOOKUP($H46,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H46,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"Luminaire","Direct","7107.09.18",null,{"$f":"IF(OR(F46=\"Luminaire\",F46=\"NW\"),_xlfn.XLOOKUP($H46,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F46=\"Bracket\",_xlfn.XLOOKUP($H46,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H46,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":529.66496808801207},{"$f":"IF(F46=\"Column\",I_CAPEX!$G$45,IF(OR(B46=$B$114,B46=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F46=\"Luminaire\",F46=\"NW\"),IF(C46=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F46=\"Bracket\",IF(C46=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F46=\"Column\",IF(C46=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},697.56863174159116,{"$f":"SUM(J46:L46)*I_CAPEX!$D$13","v":291.81199032679655},989.38062206838777,null,{"$f":"IF($F46=\"Luminaire\",IF((MID($B46,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M46),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M46)),IF($F46=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M46),-PMT(return_on_assests_pct,pole_lifespan,$M46)))","v":47.68676459873965},{"$f":"IF($F46=\"Luminaire\",IF((MID($B46,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N46),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N46)),IF($F46=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N46),-PMT(return_on_assests_pct,pole_lifespan,$N46)))","v":19.948674663109784},{"$f":"IF($F46=\"Luminaire\",IF((MID($B46,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O46),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O46)),IF($F46=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O46),-PMT(return_on_assests_pct,pole_lifespan,$O46)))","v":67.635439261849442},null,null,null,{"$f":"Q46*'I_Global Inputs'!$F$63","v":54.004829496010373},{"$f":"R46*'I_Global Inputs'!$F$63","v":22.591693584536024},{"$f":"S46*'I_Global Inputs'!$F$63","v":76.596523080546405},null,null,{"$f":"O46*'I_Global Inputs'!$F$63","v":1120.4646037754496},{"$f":"IF($F46=\"Luminaire\",IF((MID($B46,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB46),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB46)),IF($F46=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB46),-PMT(return_on_assests_pct,pole_lifespan,$AB46))) - Y46","v":0}]
[null,{"$f":"IF(OR(F47=\"Luminaire\",F47=\"NW\"),_xlfn.XLOOKUP($H47,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F47=\"Bracket\",_xlfn.XLOOKUP($H47,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H47,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"250W MH Asymetric Floodlight"},"V",{"$f":"_xlfn.XLOOKUP($H47,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H47,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"Luminaire","Direct","7107.09.19",null,{"$f":"IF(OR(F47=\"Luminaire\",F47=\"NW\"),_xlfn.XLOOKUP($H47,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F47=\"Bracket\",_xlfn.XLOOKUP($H47,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H47,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":501.26520417656394},{"$f":"IF(F47=\"Column\",I_CAPEX!$G$45,IF(OR(B47=$B$114,B47=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F47=\"Luminaire\",F47=\"NW\"),IF(C47=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F47=\"Bracket\",IF(C47=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F47=\"Column\",IF(C47=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},669.16886783014297,{"$f":"SUM(J47:L47)*I_CAPEX!$D$13","v":279.93159425577477},949.1004620859178,null,{"$f":"IF($F47=\"Luminaire\",IF((MID($B47,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M47),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M47)),IF($F47=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M47),-PMT(return_on_assests_pct,pole_lifespan,$M47)))","v":45.745317127221611},{"$f":"IF($F47=\"Luminaire\",IF((MID($B47,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N47),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N47)),IF($F47=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N47),-PMT(return_on_assests_pct,pole_lifespan,$N47)))","v":19.136514217528745},{"$f":"IF($F47=\"Luminaire\",IF((MID($B47,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O47),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O47)),IF($F47=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O47),-PMT(return_on_assests_pct,pole_lifespan,$O47)))","v":64.881831344750367},null,null,null,{"$f":"Q47*'I_Global Inputs'!$F$63","v":51.806157798380397},{"$f":"R47*'I_Global Inputs'!$F$63","v":21.671929227359083},{"$f":"S47*'I_Global Inputs'!$F$63","v":73.478087025739484},null,null,{"$f":"O47*'I_Global Inputs'!$F$63","v":1074.847687001381},{"$f":"IF($F47=\"Luminaire\",IF((MID($B47,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB47),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB47)),IF($F47=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB47),-PMT(return_on_assests_pct,pole_lifespan,$AB47))) - Y47","v":0}]
[null,{"$f":"IF(OR(F48=\"Luminaire\",F48=\"NW\"),_xlfn.XLOOKUP($H48,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F48=\"Bracket\",_xlfn.XLOOKUP($H48,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H48,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"400W MH Asymetric Floodlight"},"V",{"$f":"_xlfn.XLOOKUP($H48,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H48,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"Luminaire","Direct","7107.09.25",null,{"$f":"IF(OR(F48=\"Luminaire\",F48=\"NW\"),_xlfn.XLOOKUP($H48,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F48=\"Bracket\",_xlfn.XLOOKUP($H48,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H48,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":529.66496808801207},{"$f":"IF(F48=\"Column\",I_CAPEX!$G$45,IF(OR(B48=$B$114,B48=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F48=\"Luminaire\",F48=\"NW\"),IF(C48=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F48=\"Bracket\",IF(C48=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F48=\"Column\",IF(C48=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},697.56863174159116,{"$f":"SUM(J48:L48)*I_CAPEX!$D$13","v":291.81199032679655},989.38062206838777,null,{"$f":"IF($F48=\"Luminaire\",IF((MID($B48,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M48),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M48)),IF($F48=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M48),-PMT(return_on_assests_pct,pole_lifespan,$M48)))","v":47.68676459873965},{"$f":"IF($F48=\"Luminaire\",IF((MID($B48,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N48),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N48)),IF($F48=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N48),-PMT(return_on_assests_pct,pole_lifespan,$N48)))","v":19.948674663109784},{"$f":"IF($F48=\"Luminaire\",IF((MID($B48,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O48),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O48)),IF($F48=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O48),-PMT(return_on_assests_pct,pole_lifespan,$O48)))","v":67.635439261849442},null,null,null,{"$f":"Q48*'I_Global Inputs'!$F$63","v":54.004829496010373},{"$f":"R48*'I_Global Inputs'!$F$63","v":22.591693584536024},{"$f":"S48*'I_Global Inputs'!$F$63","v":76.596523080546405},null,null,{"$f":"O48*'I_Global Inputs'!$F$63","v":1120.4646037754496},{"$f":"IF($F48=\"Luminaire\",IF((MID($B48,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB48),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB48)),IF($F48=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB48),-PMT(return_on_assests_pct,pole_lifespan,$AB48))) - Y48","v":0}]
[null,{"$f":"IF(OR(F49=\"Luminaire\",F49=\"NW\"),_xlfn.XLOOKUP($H49,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F49=\"Bracket\",_xlfn.XLOOKUP($H49,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H49,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"400W HPS Asymetric Floodlight"},"V",{"$f":"_xlfn.XLOOKUP($H49,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H49,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"Luminaire","Direct","7107.09.26",null,{"$f":"IF(OR(F49=\"Luminaire\",F49=\"NW\"),_xlfn.XLOOKUP($H49,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F49=\"Bracket\",_xlfn.XLOOKUP($H49,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H49,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":545.16285791780513},{"$f":"IF(F49=\"Column\",I_CAPEX!$G$45,IF(OR(B49=$B$114,B49=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F49=\"Luminaire\",F49=\"NW\"),IF(C49=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F49=\"Bracket\",IF(C49=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F49=\"Column\",IF(C49=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},713.06652157138421,{"$f":"SUM(J49:L49)*I_CAPEX!$D$13","v":298.29518046940126},1011.3617020407855,null,{"$f":"IF($F49=\"Luminaire\",IF((MID($B49,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M49),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M49)),IF($F49=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M49),-PMT(return_on_assests_pct,pole_lifespan,$M49)))","v":48.746221963164714},{"$f":"IF($F49=\"Luminaire\",IF((MID($B49,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N49),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N49)),IF($F49=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N49),-PMT(return_on_assests_pct,pole_lifespan,$N49)))","v":20.391874583678728},{"$f":"IF($F49=\"Luminaire\",IF((MID($B49,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O49),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O49)),IF($F49=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O49),-PMT(return_on_assests_pct,pole_lifespan,$O49)))","v":69.138096546843443},null,null,null,{"$f":"Q49*'I_Global Inputs'!$F$63","v":55.204655376535314},{"$f":"R49*'I_Global Inputs'!$F$63","v":23.093613485044514},{"$f":"S49*'I_Global Inputs'!$F$63","v":78.298268861579828},null,null,{"$f":"O49*'I_Global Inputs'!$F$63","v":1145.3579779860138},{"$f":"IF($F49=\"Luminaire\",IF((MID($B49,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB49),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB49)),IF($F49=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB49),-PMT(return_on_assests_pct,pole_lifespan,$AB49))) - Y49","v":0}]
[null,{"$f":"IF(OR(F50=\"Luminaire\",F50=\"NW\"),_xlfn.XLOOKUP($H50,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F50=\"Bracket\",_xlfn.XLOOKUP($H50,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H50,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"1000W MH Floodlight"},"V",{"$f":"_xlfn.XLOOKUP($H50,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"HID"},{"$f":"_xlfn.XLOOKUP($H50,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"HID - V"},"Luminaire","Direct","7107.09.50",null,{"$f":"IF(OR(F50=\"Luminaire\",F50=\"NW\"),_xlfn.XLOOKUP($H50,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F50=\"Bracket\",_xlfn.XLOOKUP($H50,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H50,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":617.84650203078684},{"$f":"IF(F50=\"Column\",I_CAPEX!$G$45,IF(OR(B50=$B$114,B50=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F50=\"Luminaire\",F50=\"NW\"),IF(C50=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F50=\"Bracket\",IF(C50=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F50=\"Column\",IF(C50=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},785.75016568436592,{"$f":"SUM(J50:L50)*I_CAPEX!$D$13","v":328.70073181975329},1114.4508975041192,null,{"$f":"IF($F50=\"Luminaire\",IF((MID($B50,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M50),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M50)),IF($F50=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M50),-PMT(return_on_assests_pct,pole_lifespan,$M50)))","v":53.714977250140258},{"$f":"IF($F50=\"Luminaire\",IF((MID($B50,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N50),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N50)),IF($F50=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N50),-PMT(return_on_assests_pct,pole_lifespan,$N50)))","v":22.47044048208949},{"$f":"IF($F50=\"Luminaire\",IF((MID($B50,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O50),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O50)),IF($F50=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O50),-PMT(return_on_assests_pct,pole_lifespan,$O50)))","v":76.185417732229752},null,null,null,{"$f":"Q50*'I_Global Inputs'!$F$63","v":60.831725787758103},{"$f":"R50*'I_Global Inputs'!$F$63","v":25.447570560649126},{"$f":"S50*'I_Global Inputs'!$F$63","v":86.279296348407229},null,null,{"$f":"O50*'I_Global Inputs'!$F$63","v":1262.1055592221157},{"$f":"IF($F50=\"Luminaire\",IF((MID($B50,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB50),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB50)),IF($F50=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB50),-PMT(return_on_assests_pct,pole_lifespan,$AB50))) - Y50","v":0}]
[null,{"$f":"IF(OR(F51=\"Luminaire\",F51=\"NW\"),_xlfn.XLOOKUP($H51,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F51=\"Bracket\",_xlfn.XLOOKUP($H51,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H51,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"Streetlight Bracket Category P"},"P",{"$f":"_xlfn.XLOOKUP($H51,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Streetlight Bracket Category P"},{"$f":"_xlfn.XLOOKUP($H51,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Streetlight Bracket Category P"},"Bracket","Hybrid","Cat_P_Bracket",null,{"$f":"IF(OR(F51=\"Luminaire\",F51=\"NW\"),_xlfn.XLOOKUP($H51,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F51=\"Bracket\",_xlfn.XLOOKUP($H51,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H51,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":257.70042110648922},{"$f":"IF(F51=\"Column\",I_CAPEX!$G$45,IF(OR(B51=$B$114,B51=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F51=\"Luminaire\",F51=\"NW\"),IF(C51=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F51=\"Bracket\",IF(C51=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F51=\"Column\",IF(C51=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":25.482290634658682},283.1827117411479,{"$f":"SUM(J51:L51)*I_CAPEX!$D$13","v":118.46305435640026},401.64576609754818,null,{"$f":"IF($F51=\"Luminaire\",IF((MID($B51,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M51),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M51)),IF($F51=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M51),-PMT(return_on_assests_pct,pole_lifespan,$M51)))","v":13.534627551874546},{"$f":"IF($F51=\"Luminaire\",IF((MID($B51,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N51),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N51)),IF($F51=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N51),-PMT(return_on_assests_pct,pole_lifespan,$N51)))","v":5.6619039683359729},{"$f":"IF($F51=\"Luminaire\",IF((MID($B51,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O51),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O51)),IF($F51=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O51),-PMT(return_on_assests_pct,pole_lifespan,$O51)))","v":19.19653152021052},null,null,null,{"$f":"Q51*'I_Global Inputs'!$F$63","v":15.327843257588242},{"$f":"R51*'I_Global Inputs'!$F$63","v":6.4120550220941217},{"$f":"S51*'I_Global Inputs'!$F$63","v":21.739898279682365},null,null,{"$f":"O51*'I_Global Inputs'!$F$63","v":454.86019650127065},{"$f":"IF($F51=\"Luminaire\",IF((MID($B51,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB51),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB51)),IF($F51=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB51),-PMT(return_on_assests_pct,pole_lifespan,$AB51))) - Y51","v":0}]
[null,{"$f":"IF(OR(F52=\"Luminaire\",F52=\"NW\"),_xlfn.XLOOKUP($H52,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F52=\"Bracket\",_xlfn.XLOOKUP($H52,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H52,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"Streetlight Bracket Category V"},"V",{"$f":"_xlfn.XLOOKUP($H52,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Streetlight Bracket Category V"},{"$f":"_xlfn.XLOOKUP($H52,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Streetlight Bracket Category V"},"Bracket","Hybrid","Cat_V_Bracket",null,{"$f":"IF(OR(F52=\"Luminaire\",F52=\"NW\"),_xlfn.XLOOKUP($H52,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F52=\"Bracket\",_xlfn.XLOOKUP($H52,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H52,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":333.32275961160423},{"$f":"IF(F52=\"Column\",I_CAPEX!$G$45,IF(OR(B52=$B$114,B52=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F52=\"Luminaire\",F52=\"NW\"),IF(C52=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F52=\"Bracket\",IF(C52=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F52=\"Column\",IF(C52=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":329.09118076101498},662.41394037261921,{"$f":"SUM(J52:L52)*I_CAPEX!$D$13","v":277.10582380653341},939.51976417915262,null,{"$f":"IF($F52=\"Luminaire\",IF((MID($B52,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M52),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M52)),IF($F52=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M52),-PMT(return_on_assests_pct,pole_lifespan,$M52)))","v":31.659863389924233},{"$f":"IF($F52=\"Luminaire\",IF((MID($B52,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N52),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N52)),IF($F52=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N52),-PMT(return_on_assests_pct,pole_lifespan,$N52)))","v":13.244184627715148},{"$f":"IF($F52=\"Luminaire\",IF((MID($B52,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O52),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O52)),IF($F52=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O52),-PMT(return_on_assests_pct,pole_lifespan,$O52)))","v":44.904048017639383},null,null,null,{"$f":"Q52*'I_Global Inputs'!$F$63","v":35.854508869008669},{"$f":"R52*'I_Global Inputs'!$F$63","v":14.99891927355336},{"$f":"S52*'I_Global Inputs'!$F$63","v":50.853428142562031},null,null,{"$f":"O52*'I_Global Inputs'!$F$63","v":1063.9976332965148},{"$f":"IF($F52=\"Luminaire\",IF((MID($B52,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB52),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB52)),IF($F52=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB52),-PMT(return_on_assests_pct,pole_lifespan,$AB52))) - Y52","v":0}]
[null,{"$f":"IF(OR(F53=\"Luminaire\",F53=\"NW\"),_xlfn.XLOOKUP($H53,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F53=\"Bracket\",_xlfn.XLOOKUP($H53,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H53,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"Column Stl Style 5 4.5m Prestige"},"P",{"$f":"_xlfn.XLOOKUP($H53,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($H53,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Steel pole"},"Column","Direct","7206.10.71",null,{"$f":"IF(OR(F53=\"Luminaire\",F53=\"NW\"),_xlfn.XLOOKUP($H53,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F53=\"Bracket\",_xlfn.XLOOKUP($H53,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H53,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":2265.8925916467088},{"$f":"IF(F53=\"Column\",I_CAPEX!$G$45,IF(OR(B53=$B$114,B53=$B$115),I_CAPEX!$G$44,0))","v":437.03992683716245},{"$f":"IF(OR(F53=\"Luminaire\",F53=\"NW\"),IF(C53=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F53=\"Bracket\",IF(C53=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F53=\"Column\",IF(C53=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":38.483459325811076},2741.4159778096823,{"$f":"SUM(J53:L53)*I_CAPEX!$D$13","v":1146.8090971938516},3888.2250750035337,null,{"$f":"IF($F53=\"Luminaire\",IF((MID($B53,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M53),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M53)),IF($F53=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M53),-PMT(return_on_assests_pct,pole_lifespan,$M53)))","v":131.02510388532528},{"$f":"IF($F53=\"Luminaire\",IF((MID($B53,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N53),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N53)),IF($F53=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N53),-PMT(return_on_assests_pct,pole_lifespan,$N53)))","v":54.81137569516715},{"$f":"IF($F53=\"Luminaire\",IF((MID($B53,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O53),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O53)),IF($F53=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O53),-PMT(return_on_assests_pct,pole_lifespan,$O53)))","v":185.83647958049244},null,null,null,{"$f":"Q53*'I_Global Inputs'!$F$63","v":148.38474479375887},{"$f":"R53*'I_Global Inputs'!$F$63","v":62.073387107866473},{"$f":"S53*'I_Global Inputs'!$F$63","v":210.45813190162536},null,null,{"$f":"O53*'I_Global Inputs'!$F$63","v":4403.3797214925289},{"$f":"IF($F53=\"Luminaire\",IF((MID($B53,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB53),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB53)),IF($F53=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB53),-PMT(return_on_assests_pct,pole_lifespan,$AB53))) - Y53","v":0}]
[null,{"$f":"IF(OR(F54=\"Luminaire\",F54=\"NW\"),_xlfn.XLOOKUP($H54,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F54=\"Bracket\",_xlfn.XLOOKUP($H54,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H54,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"7.5m Steel Column Single Outreach"},"P",{"$f":"_xlfn.XLOOKUP($H54,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($H54,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Steel pole"},"Column","Hybrid","7.5_Single",null,{"$f":"IF(OR(F54=\"Luminaire\",F54=\"NW\"),_xlfn.XLOOKUP($H54,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F54=\"Bracket\",_xlfn.XLOOKUP($H54,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H54,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":2616.7073180944453},0,{"$f":"IF(OR(F54=\"Luminaire\",F54=\"NW\"),IF(C54=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F54=\"Bracket\",IF(C54=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F54=\"Column\",IF(C54=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":38.483459325811076},2655.1907774202564,{"$f":"SUM(J54:L54)*I_CAPEX!$D$13","v":1110.7387434006407},3765.9295208208969,null,{"$f":"IF($F54=\"Luminaire\",IF((MID($B54,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M54),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M54)),IF($F54=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M54),-PMT(return_on_assests_pct,pole_lifespan,$M54)))","v":126.90399788389895},{"$f":"IF($F54=\"Luminaire\",IF((MID($B54,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N54),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N54)),IF($F54=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N54),-PMT(return_on_assests_pct,pole_lifespan,$N54)))","v":53.087404619200804},{"$f":"IF($F54=\"Luminaire\",IF((MID($B54,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O54),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O54)),IF($F54=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O54),-PMT(return_on_assests_pct,pole_lifespan,$O54)))","v":179.99140250309975},null,null,null,{"$f":"Q54*'I_Global Inputs'!$F$63","v":143.71762952991696},{"$f":"R54*'I_Global Inputs'!$F$63","v":60.12100546073588},{"$f":"S54*'I_Global Inputs'!$F$63","v":203.83863499065285},null,null,{"$f":"O54*'I_Global Inputs'!$F$63","v":4264.8811127626768},{"$f":"IF($F54=\"Luminaire\",IF((MID($B54,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB54),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB54)),IF($F54=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB54),-PMT(return_on_assests_pct,pole_lifespan,$AB54))) - Y54","v":0}]
[null,{"$f":"IF(OR(F55=\"Luminaire\",F55=\"NW\"),_xlfn.XLOOKUP($H55,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F55=\"Bracket\",_xlfn.XLOOKUP($H55,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H55,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"7.5m Steel Column Double Outreach"},"P",{"$f":"_xlfn.XLOOKUP($H55,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($H55,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Steel pole"},"Column","Hybrid","7.5_Double",null,{"$f":"IF(OR(F55=\"Luminaire\",F55=\"NW\"),_xlfn.XLOOKUP($H55,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F55=\"Bracket\",_xlfn.XLOOKUP($H55,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H55,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":2873.5304553758851},0,{"$f":"IF(OR(F55=\"Luminaire\",F55=\"NW\"),IF(C55=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F55=\"Bracket\",IF(C55=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F55=\"Column\",IF(C55=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":38.483459325811076},2912.0139147016962,{"$f":"SUM(J55:L55)*I_CAPEX!$D$13","v":1218.174868595891},4130.1887832975872,null,{"$f":"IF($F55=\"Luminaire\",IF((MID($B55,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M55),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M55)),IF($F55=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M55),-PMT(return_on_assests_pct,pole_lifespan,$M55)))","v":139.17877796646835},{"$f":"IF($F55=\"Luminaire\",IF((MID($B55,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N55),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N55)),IF($F55=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N55),-PMT(return_on_assests_pct,pole_lifespan,$N55)))","v":58.222280018880753},{"$f":"IF($F55=\"Luminaire\",IF((MID($B55,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O55),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O55)),IF($F55=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O55),-PMT(return_on_assests_pct,pole_lifespan,$O55)))","v":197.40105798534913},null,null,null,{"$f":"Q55*'I_Global Inputs'!$F$63","v":157.61870692609043},{"$f":"R55*'I_Global Inputs'!$F$63","v":65.93620539674292},{"$f":"S55*'I_Global Inputs'!$F$63","v":223.55491232283339},null,null,{"$f":"O55*'I_Global Inputs'!$F$63","v":4677.4014321411087},{"$f":"IF($F55=\"Luminaire\",IF((MID($B55,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB55),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB55)),IF($F55=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB55),-PMT(return_on_assests_pct,pole_lifespan,$AB55))) - Y55","v":0}]
[null,{"$f":"IF(OR(F56=\"Luminaire\",F56=\"NW\"),_xlfn.XLOOKUP($H56,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F56=\"Bracket\",_xlfn.XLOOKUP($H56,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H56,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"9.0m Steel Column Single Outreach"},"P",{"$f":"_xlfn.XLOOKUP($H56,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($H56,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Steel pole"},"Column","Hybrid","9.0_Single",null,{"$f":"IF(OR(F56=\"Luminaire\",F56=\"NW\"),_xlfn.XLOOKUP($H56,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F56=\"Bracket\",_xlfn.XLOOKUP($H56,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H56,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":2909.0678005701911},0,{"$f":"IF(OR(F56=\"Luminaire\",F56=\"NW\"),IF(C56=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F56=\"Bracket\",IF(C56=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F56=\"Column\",IF(C56=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":38.483459325811076},2947.5512598960022,{"$f":"SUM(J56:L56)*I_CAPEX!$D$13","v":1233.0411096511832},4180.5923695471856,null,{"$f":"IF($F56=\"Luminaire\",IF((MID($B56,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M56),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M56)),IF($F56=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M56),-PMT(return_on_assests_pct,pole_lifespan,$M56)))","v":140.87727406614195},{"$f":"IF($F56=\"Luminaire\",IF((MID($B56,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N56),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N56)),IF($F56=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N56),-PMT(return_on_assests_pct,pole_lifespan,$N56)))","v":58.932807277210308},{"$f":"IF($F56=\"Luminaire\",IF((MID($B56,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O56),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O56)),IF($F56=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O56),-PMT(return_on_assests_pct,pole_lifespan,$O56)))","v":199.81008134335227},null,null,null,{"$f":"Q56*'I_Global Inputs'!$F$63","v":159.5422383930362},{"$f":"R56*'I_Global Inputs'!$F$63","v":66.740871088811488},{"$f":"S56*'I_Global Inputs'!$F$63","v":226.2831094818477},null,null,{"$f":"O56*'I_Global Inputs'!$F$63","v":4734.4830375782058},{"$f":"IF($F56=\"Luminaire\",IF((MID($B56,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB56),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB56)),IF($F56=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB56),-PMT(return_on_assests_pct,pole_lifespan,$AB56))) - Y56","v":0}]
[null,{"$f":"IF(OR(F57=\"Luminaire\",F57=\"NW\"),_xlfn.XLOOKUP($H57,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F57=\"Bracket\",_xlfn.XLOOKUP($H57,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H57,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"9.0m Steel Column Double Outreach"},"P",{"$f":"_xlfn.XLOOKUP($H57,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($H57,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Steel pole"},"Column","Hybrid","9.0_Double",null,{"$f":"IF(OR(F57=\"Luminaire\",F57=\"NW\"),_xlfn.XLOOKUP($H57,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F57=\"Bracket\",_xlfn.XLOOKUP($H57,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H57,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":3234.0894307072576},0,{"$f":"IF(OR(F57=\"Luminaire\",F57=\"NW\"),IF(C57=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F57=\"Bracket\",IF(C57=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F57=\"Column\",IF(C57=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":38.483459325811076},3272.5728900330687,{"$f":"SUM(J57:L57)*I_CAPEX!$D$13","v":1369.0065250580676},4641.5794150911361,null,{"$f":"IF($F57=\"Luminaire\",IF((MID($B57,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M57),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M57)),IF($F57=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M57),-PMT(return_on_assests_pct,pole_lifespan,$M57)))","v":156.41157940265347},{"$f":"IF($F57=\"Luminaire\",IF((MID($B57,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N57),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N57)),IF($F57=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N57),-PMT(return_on_assests_pct,pole_lifespan,$N57)))","v":65.431231019794623},{"$f":"IF($F57=\"Luminaire\",IF((MID($B57,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O57),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O57)),IF($F57=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O57),-PMT(return_on_assests_pct,pole_lifespan,$O57)))","v":221.84281042244808},null,null,null,{"$f":"Q57*'I_Global Inputs'!$F$63","v":177.1346986510643},{"$f":"R57*'I_Global Inputs'!$F$63","v":74.100277187424581},{"$f":"S57*'I_Global Inputs'!$F$63","v":251.23497583848885},null,null,{"$f":"O57*'I_Global Inputs'!$F$63","v":5256.5466962045366},{"$f":"IF($F57=\"Luminaire\",IF((MID($B57,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB57),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB57)),IF($F57=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB57),-PMT(return_on_assests_pct,pole_lifespan,$AB57))) - Y57","v":0}]
[null,{"$f":"IF(OR(F58=\"Luminaire\",F58=\"NW\"),_xlfn.XLOOKUP($H58,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F58=\"Bracket\",_xlfn.XLOOKUP($H58,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H58,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"10.5m Steel Column Single Outreach"},"V",{"$f":"_xlfn.XLOOKUP($H58,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($H58,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Steel pole"},"Column","Hybrid","10.5_Single",null,{"$f":"IF(OR(F58=\"Luminaire\",F58=\"NW\"),_xlfn.XLOOKUP($H58,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F58=\"Bracket\",_xlfn.XLOOKUP($H58,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H58,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":3777.7603283493863},{"$f":"IF(F58=\"Column\",I_CAPEX!$G$45,IF(OR(B58=$B$114,B58=$B$115),I_CAPEX!$G$44,0))","v":437.03992683716245},{"$f":"IF(OR(F58=\"Luminaire\",F58=\"NW\"),IF(C58=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F58=\"Bracket\",IF(C58=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F58=\"Column\",IF(C58=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":496.99484441459407},4711.7950996011423,{"$f":"SUM(J58:L58)*I_CAPEX!$D$13","v":1971.0724414225072},6682.8675410236492,null,{"$f":"IF($F58=\"Luminaire\",IF((MID($B58,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M58),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M58)),IF($F58=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M58),-PMT(return_on_assests_pct,pole_lifespan,$M58)))","v":225.19874670930571},{"$f":"IF($F58=\"Luminaire\",IF((MID($B58,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N58),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N58)),IF($F58=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N58),-PMT(return_on_assests_pct,pole_lifespan,$N58)))","v":94.206779815016816},{"$f":"IF($F58=\"Luminaire\",IF((MID($B58,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O58),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O58)),IF($F58=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O58),-PMT(return_on_assests_pct,pole_lifespan,$O58)))","v":319.40552652432251},null,null,null,{"$f":"Q58*'I_Global Inputs'!$F$63","v":255.03554332291012},{"$f":"R58*'I_Global Inputs'!$F$63","v":106.6883258717166},{"$f":"S58*'I_Global Inputs'!$F$63","v":361.72386919462673},null,null,{"$f":"O58*'I_Global Inputs'!$F$63","v":7568.2870317216484},{"$f":"IF($F58=\"Luminaire\",IF((MID($B58,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB58),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB58)),IF($F58=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB58),-PMT(return_on_assests_pct,pole_lifespan,$AB58))) - Y58","v":0}]
[null,{"$f":"IF(OR(F59=\"Luminaire\",F59=\"NW\"),_xlfn.XLOOKUP($H59,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F59=\"Bracket\",_xlfn.XLOOKUP($H59,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H59,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"10.5m Steel Column Double Outreach"},"V",{"$f":"_xlfn.XLOOKUP($H59,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($H59,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Steel pole"},"Column","Hybrid","10.5_Double",null,{"$f":"IF(OR(F59=\"Luminaire\",F59=\"NW\"),_xlfn.XLOOKUP($H59,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F59=\"Bracket\",_xlfn.XLOOKUP($H59,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H59,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":4225.6141408544863},{"$f":"IF(F59=\"Column\",I_CAPEX!$G$45,IF(OR(B59=$B$114,B59=$B$115),I_CAPEX!$G$44,0))","v":437.03992683716245},{"$f":"IF(OR(F59=\"Luminaire\",F59=\"NW\"),IF(C59=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F59=\"Bracket\",IF(C59=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F59=\"Column\",IF(C59=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":496.99484441459407},5159.6489121062423,{"$f":"SUM(J59:L59)*I_CAPEX!$D$13","v":2158.4219099275215},7318.0708220337638,null,{"$f":"IF($F59=\"Luminaire\",IF((MID($B59,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M59),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M59)),IF($F59=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M59),-PMT(return_on_assests_pct,pole_lifespan,$M59)))","v":246.60377709648668},{"$f":"IF($F59=\"Luminaire\",IF((MID($B59,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N59),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N59)),IF($F59=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N59),-PMT(return_on_assests_pct,pole_lifespan,$N59)))","v":103.16108801648238},{"$f":"IF($F59=\"Luminaire\",IF((MID($B59,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O59),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O59)),IF($F59=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O59),-PMT(return_on_assests_pct,pole_lifespan,$O59)))","v":349.76486511296906},null,null,null,{"$f":"Q59*'I_Global Inputs'!$F$63","v":279.2765465896149},{"$f":"R59*'I_Global Inputs'!$F$63","v":116.82899890214601},{"$f":"S59*'I_Global Inputs'!$F$63","v":396.10554549176089},null,null,{"$f":"O59*'I_Global Inputs'!$F$63","v":8287.6490009160152},{"$f":"IF($F59=\"Luminaire\",IF((MID($B59,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB59),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB59)),IF($F59=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB59),-PMT(return_on_assests_pct,pole_lifespan,$AB59))) - Y59","v":0}]
[null,{"$f":"IF(OR(F60=\"Luminaire\",F60=\"NW\"),_xlfn.XLOOKUP($H60,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F60=\"Bracket\",_xlfn.XLOOKUP($H60,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H60,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"12.0m Steel Column Single Outreach"},"V",{"$f":"_xlfn.XLOOKUP($H60,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($H60,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Steel pole"},"Column","Hybrid","12.0_Single",null,{"$f":"IF(OR(F60=\"Luminaire\",F60=\"NW\"),_xlfn.XLOOKUP($H60,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F60=\"Bracket\",_xlfn.XLOOKUP($H60,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H60,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":3993.3104170686647},{"$f":"IF(F60=\"Column\",I_CAPEX!$G$45,IF(OR(B60=$B$114,B60=$B$115),I_CAPEX!$G$44,0))","v":437.03992683716245},{"$f":"IF(OR(F60=\"Luminaire\",F60=\"NW\"),IF(C60=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F60=\"Bracket\",IF(C60=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F60=\"Column\",IF(C60=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":496.99484441459407},4927.3451883204207,{"$f":"SUM(J60:L60)*I_CAPEX!$D$13","v":2061.2429243572833},6988.588112677704,null,{"$f":"IF($F60=\"Luminaire\",IF((MID($B60,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M60),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M60)),IF($F60=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M60),-PMT(return_on_assests_pct,pole_lifespan,$M60)))","v":235.50089457578875},{"$f":"IF($F60=\"Luminaire\",IF((MID($B60,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N60),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N60)),IF($F60=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N60),-PMT(return_on_assests_pct,pole_lifespan,$N60)))","v":98.51644933965369},{"$f":"IF($F60=\"Luminaire\",IF((MID($B60,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O60),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O60)),IF($F60=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O60),-PMT(return_on_assests_pct,pole_lifespan,$O60)))","v":334.01734391544244},null,null,null,{"$f":"Q60*'I_Global Inputs'!$F$63","v":266.70263258035175},{"$f":"R60*'I_Global Inputs'!$F$63","v":111.5689876197002},{"$f":"S60*'I_Global Inputs'!$F$63","v":378.27162020005193},null,null,{"$f":"O60*'I_Global Inputs'!$F$63","v":7914.5128133305861},{"$f":"IF($F60=\"Luminaire\",IF((MID($B60,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB60),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB60)),IF($F60=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB60),-PMT(return_on_assests_pct,pole_lifespan,$AB60))) - Y60","v":0}]
[null,{"$f":"IF(OR(F61=\"Luminaire\",F61=\"NW\"),_xlfn.XLOOKUP($H61,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F61=\"Bracket\",_xlfn.XLOOKUP($H61,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H61,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"12.0m Steel Column Double Outreach"},"V",{"$f":"_xlfn.XLOOKUP($H61,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Steel pole"},{"$f":"_xlfn.XLOOKUP($H61,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Steel pole"},"Column","Hybrid","12.0_Double",null,{"$f":"IF(OR(F61=\"Luminaire\",F61=\"NW\"),_xlfn.XLOOKUP($H61,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F61=\"Bracket\",_xlfn.XLOOKUP($H61,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H61,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":4640.8157177987905},{"$f":"IF(F61=\"Column\",I_CAPEX!$G$45,IF(OR(B61=$B$114,B61=$B$115),I_CAPEX!$G$44,0))","v":437.03992683716245},{"$f":"IF(OR(F61=\"Luminaire\",F61=\"NW\"),IF(C61=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F61=\"Bracket\",IF(C61=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F61=\"Column\",IF(C61=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":496.99484441459407},5574.8504890505465,{"$f":"SUM(J61:L61)*I_CAPEX!$D$13","v":2332.1120574509914},7906.9625465015379,null,{"$f":"IF($F61=\"Luminaire\",IF((MID($B61,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M61),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M61)),IF($F61=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M61),-PMT(return_on_assests_pct,pole_lifespan,$M61)))","v":266.44820428040646},{"$f":"IF($F61=\"Luminaire\",IF((MID($B61,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N61),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N61)),IF($F61=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N61),-PMT(return_on_assests_pct,pole_lifespan,$N61)))","v":111.46255332030064},{"$f":"IF($F61=\"Luminaire\",IF((MID($B61,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O61),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O61)),IF($F61=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O61),-PMT(return_on_assests_pct,pole_lifespan,$O61)))","v":377.91075760070709},null,null,null,{"$f":"Q61*'I_Global Inputs'!$F$63","v":301.75018084707312},{"$f":"R61*'I_Global Inputs'!$F$63","v":126.23033325712132},{"$f":"S61*'I_Global Inputs'!$F$63","v":427.98051410419441},null,null,{"$f":"O61*'I_Global Inputs'!$F$63","v":8954.5635512970293},{"$f":"IF($F61=\"Luminaire\",IF((MID($B61,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB61),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB61)),IF($F61=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB61),-PMT(return_on_assests_pct,pole_lifespan,$AB61))) - Y61","v":0}]
[null,{"$f":"IF(OR(F62=\"Luminaire\",F62=\"NW\"),_xlfn.XLOOKUP($H62,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F62=\"Bracket\",_xlfn.XLOOKUP($H62,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H62,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"Column Stl Seesaw 12m B/M ground service"},"V",{"$f":"_xlfn.XLOOKUP($H62,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Roundabout column"},{"$f":"_xlfn.XLOOKUP($H62,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Roundabout column"},"Column","Direct","7206.10.73",null,{"$f":"IF(OR(F62=\"Luminaire\",F62=\"NW\"),_xlfn.XLOOKUP($H62,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F62=\"Bracket\",_xlfn.XLOOKUP($H62,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H62,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":5635.1188182283304},{"$f":"IF(F62=\"Column\",I_CAPEX!$G$45,IF(OR(B62=$B$114,B62=$B$115),I_CAPEX!$G$44,0))","v":437.03992683716245},{"$f":"IF(OR(F62=\"Luminaire\",F62=\"NW\"),IF(C62=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F62=\"Bracket\",IF(C62=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F62=\"Column\",IF(C62=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":496.99484441459407},6569.1535894800863,{"$f":"SUM(J62:L62)*I_CAPEX!$D$13","v":2748.0561717957607},9317.209761275848,null,{"$f":"IF($F62=\"Luminaire\",IF((MID($B62,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M62),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M62)),IF($F62=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M62),-PMT(return_on_assests_pct,pole_lifespan,$M62)))","v":313.97060441297242},{"$f":"IF($F62=\"Luminaire\",IF((MID($B62,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N62),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N62)),IF($F62=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N62),-PMT(return_on_assests_pct,pole_lifespan,$N62)))","v":131.34246984287682},{"$f":"IF($F62=\"Luminaire\",IF((MID($B62,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O62),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O62)),IF($F62=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O62),-PMT(return_on_assests_pct,pole_lifespan,$O62)))","v":445.3130742558493},null,null,null,{"$f":"Q62*'I_Global Inputs'!$F$63","v":355.56886907211231},{"$f":"R62*'I_Global Inputs'!$F$63","v":148.74415886954338},{"$f":"S62*'I_Global Inputs'!$F$63","v":504.31302794165572},null,null,{"$f":"O62*'I_Global Inputs'!$F$63","v":10551.655763820985},{"$f":"IF($F62=\"Luminaire\",IF((MID($B62,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB62),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB62)),IF($F62=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB62),-PMT(return_on_assests_pct,pole_lifespan,$AB62))) - Y62","v":0}]
[null,{"$f":"IF(OR(F63=\"Luminaire\",F63=\"NW\"),_xlfn.XLOOKUP($H63,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F63=\"Bracket\",_xlfn.XLOOKUP($H63,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H63,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"Column Stl Seesaw 15m B/M ground service"},"V",{"$f":"_xlfn.XLOOKUP($H63,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Roundabout column"},{"$f":"_xlfn.XLOOKUP($H63,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Roundabout column"},"Column","Direct","7206.10.74",null,{"$f":"IF(OR(F63=\"Luminaire\",F63=\"NW\"),_xlfn.XLOOKUP($H63,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F63=\"Bracket\",_xlfn.XLOOKUP($H63,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H63,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":6296.3116511580874},{"$f":"IF(F63=\"Column\",I_CAPEX!$G$45,IF(OR(B63=$B$114,B63=$B$115),I_CAPEX!$G$44,0))","v":437.03992683716245},{"$f":"IF(OR(F63=\"Luminaire\",F63=\"NW\"),IF(C63=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F63=\"Bracket\",IF(C63=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F63=\"Column\",IF(C63=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":496.99484441459407},7230.3464224098434,{"$f":"SUM(J63:L63)*I_CAPEX!$D$13","v":3024.6511730436382},10254.997595453482,null,{"$f":"IF($F63=\"Luminaire\",IF((MID($B63,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M63),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M63)),IF($F63=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M63),-PMT(return_on_assests_pct,pole_lifespan,$M63)))","v":345.57210536142435},{"$f":"IF($F63=\"Luminaire\",IF((MID($B63,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N63),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N63)),IF($F63=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N63),-PMT(return_on_assests_pct,pole_lifespan,$N63)))","v":144.56223986902964},{"$f":"IF($F63=\"Luminaire\",IF((MID($B63,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O63),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O63)),IF($F63=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O63),-PMT(return_on_assests_pct,pole_lifespan,$O63)))","v":490.13434523045402},null,null,null,{"$f":"Q63*'I_Global Inputs'!$F$63","v":391.35728300414621},{"$f":"R63*'I_Global Inputs'!$F$63","v":163.71542882770112},{"$f":"S63*'I_Global Inputs'!$F$63","v":555.07271183184741},null,null,{"$f":"O63*'I_Global Inputs'!$F$63","v":11613.692002059184},{"$f":"IF($F63=\"Luminaire\",IF((MID($B63,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB63),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB63)),IF($F63=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB63),-PMT(return_on_assests_pct,pole_lifespan,$AB63))) - Y63","v":0}]
[null,{"$f":"IF(OR(F64=\"Luminaire\",F64=\"NW\"),_xlfn.XLOOKUP($H64,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F64=\"Bracket\",_xlfn.XLOOKUP($H64,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H64,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"Column Stl Seesaw 18m B/M ground service"},"V",{"$f":"_xlfn.XLOOKUP($H64,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Roundabout column"},{"$f":"_xlfn.XLOOKUP($H64,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Roundabout column"},"Column","Direct","7206.10.75",null,{"$f":"IF(OR(F64=\"Luminaire\",F64=\"NW\"),_xlfn.XLOOKUP($H64,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F64=\"Bracket\",_xlfn.XLOOKUP($H64,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H64,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":8760.0420881463488},{"$f":"IF(F64=\"Column\",I_CAPEX!$G$45,IF(OR(B64=$B$114,B64=$B$115),I_CAPEX!$G$44,0))","v":437.03992683716245},{"$f":"IF(OR(F64=\"Luminaire\",F64=\"NW\"),IF(C64=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F64=\"Bracket\",IF(C64=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F64=\"Column\",IF(C64=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":496.99484441459407},9694.0768593981047,{"$f":"SUM(J64:L64)*I_CAPEX!$D$13","v":4055.2968324553713},13749.373691853476,null,{"$f":"IF($F64=\"Luminaire\",IF((MID($B64,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M64),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M64)),IF($F64=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M64),-PMT(return_on_assests_pct,pole_lifespan,$M64)))","v":463.32531722887023},{"$f":"IF($F64=\"Luminaire\",IF((MID($B64,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N64),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N64)),IF($F64=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N64),-PMT(return_on_assests_pct,pole_lifespan,$N64)))","v":193.8216210379085},{"$f":"IF($F64=\"Luminaire\",IF((MID($B64,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O64),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O64)),IF($F64=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O64),-PMT(return_on_assests_pct,pole_lifespan,$O64)))","v":657.14693826677876},null,null,null,{"$f":"Q64*'I_Global Inputs'!$F$63","v":524.71173015565364},{"$f":"R64*'I_Global Inputs'!$F$63","v":219.50123236226503},{"$f":"S64*'I_Global Inputs'!$F$63","v":744.21296251791864},null,null,{"$f":"O64*'I_Global Inputs'!$F$63","v":15571.041318351521},{"$f":"IF($F64=\"Luminaire\",IF((MID($B64,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB64),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB64)),IF($F64=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB64),-PMT(return_on_assests_pct,pole_lifespan,$AB64))) - Y64","v":0}]
[null,{"$f":"IF(OR(F65=\"Luminaire\",F65=\"NW\"),_xlfn.XLOOKUP($H65,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F65=\"Bracket\",_xlfn.XLOOKUP($H65,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H65,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"9.5m Timber Pole"},"P",{"$f":"_xlfn.XLOOKUP($H65,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($H65,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Wood pole"},"Column","Direct","9.5m_Timber_Pole",null,{"$f":"IF(OR(F65=\"Luminaire\",F65=\"NW\"),_xlfn.XLOOKUP($H65,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F65=\"Bracket\",_xlfn.XLOOKUP($H65,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H65,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":898.33272682405982},{"$f":"IF(F65=\"Column\",I_CAPEX!$G$45,IF(OR(B65=$B$114,B65=$B$115),I_CAPEX!$G$44,0))","v":437.03992683716245},{"$f":"IF(OR(F65=\"Luminaire\",F65=\"NW\"),IF(C65=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F65=\"Bracket\",IF(C65=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F65=\"Column\",IF(C65=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":38.483459325811076},1373.8561129870334,{"$f":"SUM(J65:L65)*I_CAPEX!$D$13","v":574.72149479034431},1948.5776077773776,null,{"$f":"IF($F65=\"Luminaire\",IF((MID($B65,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M65),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M65)),IF($F65=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M65),-PMT(return_on_assests_pct,pole_lifespan,$M65)))","v":65.663015530914834},{"$f":"IF($F65=\"Luminaire\",IF((MID($B65,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N65),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N65)),IF($F65=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N65),-PMT(return_on_assests_pct,pole_lifespan,$N65)))","v":27.468630871626903},{"$f":"IF($F65=\"Luminaire\",IF((MID($B65,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O65),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O65)),IF($F65=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O65),-PMT(return_on_assests_pct,pole_lifespan,$O65)))","v":93.131646402541733},null,null,null,{"$f":"Q65*'I_Global Inputs'!$F$63","v":74.36277104936282},{"$f":"R65*'I_Global Inputs'!$F$63","v":31.107975959230096},{"$f":"S65*'I_Global Inputs'!$F$63","v":105.47074700859291},null,null,{"$f":"O65*'I_Global Inputs'!$F$63","v":2206.7465124388482},{"$f":"IF($F65=\"Luminaire\",IF((MID($B65,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB65),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB65)),IF($F65=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB65),-PMT(return_on_assests_pct,pole_lifespan,$AB65))) - Y65","v":0}]
[null,{"$f":"IF(OR(F66=\"Luminaire\",F66=\"NW\"),_xlfn.XLOOKUP($H66,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F66=\"Bracket\",_xlfn.XLOOKUP($H66,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H66,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"11m Timber Pole"},"V",{"$f":"_xlfn.XLOOKUP($H66,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($H66,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Wood pole"},"Column","Direct","11m_Timber_Pole",null,{"$f":"IF(OR(F66=\"Luminaire\",F66=\"NW\"),_xlfn.XLOOKUP($H66,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F66=\"Bracket\",_xlfn.XLOOKUP($H66,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H66,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1045.9091679698104},{"$f":"IF(F66=\"Column\",I_CAPEX!$G$45,IF(OR(B66=$B$114,B66=$B$115),I_CAPEX!$G$44,0))","v":437.03992683716245},{"$f":"IF(OR(F66=\"Luminaire\",F66=\"NW\"),IF(C66=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F66=\"Bracket\",IF(C66=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F66=\"Column\",IF(C66=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":496.99484441459407},1979.943939221567,{"$f":"SUM(J66:L66)*I_CAPEX!$D$13","v":828.26456831527116},2808.2085075368382,null,{"$f":"IF($F66=\"Luminaire\",IF((MID($B66,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M66),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M66)),IF($F66=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M66),-PMT(return_on_assests_pct,pole_lifespan,$M66)))","v":94.630790227938149},{"$f":"IF($F66=\"Luminaire\",IF((MID($B66,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N66),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N66)),IF($F66=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N66),-PMT(return_on_assests_pct,pole_lifespan,$N66)))","v":39.586641351215086},{"$f":"IF($F66=\"Luminaire\",IF((MID($B66,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O66),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O66)),IF($F66=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O66),-PMT(return_on_assests_pct,pole_lifespan,$O66)))","v":134.21743157915324},null,null,null,{"$f":"Q66*'I_Global Inputs'!$F$63","v":107.16851382841759},{"$f":"R66*'I_Global Inputs'!$F$63","v":44.831513198288732},{"$f":"S66*'I_Global Inputs'!$F$63","v":152.00002702670633},null,null,{"$f":"O66*'I_Global Inputs'!$F$63","v":3180.2707295177029},{"$f":"IF($F66=\"Luminaire\",IF((MID($B66,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB66),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB66)),IF($F66=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB66),-PMT(return_on_assests_pct,pole_lifespan,$AB66))) - Y66","v":0}]
[null,{"$f":"IF(OR(F67=\"Luminaire\",F67=\"NW\"),_xlfn.XLOOKUP($H67,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F67=\"Bracket\",_xlfn.XLOOKUP($H67,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H67,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"12.5m Timber Pole"},"V",{"$f":"_xlfn.XLOOKUP($H67,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($H67,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Wood pole"},"Column","Direct","12.5m_Timber_Pole",null,{"$f":"IF(OR(F67=\"Luminaire\",F67=\"NW\"),_xlfn.XLOOKUP($H67,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F67=\"Bracket\",_xlfn.XLOOKUP($H67,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H67,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1366.2278591064951},{"$f":"IF(F67=\"Column\",I_CAPEX!$G$45,IF(OR(B67=$B$114,B67=$B$115),I_CAPEX!$G$44,0))","v":437.03992683716245},{"$f":"IF(OR(F67=\"Luminaire\",F67=\"NW\"),IF(C67=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F67=\"Bracket\",IF(C67=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F67=\"Column\",IF(C67=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":496.99484441459407},2300.2626303582515,{"$f":"SUM(J67:L67)*I_CAPEX!$D$13","v":962.262616028656},3262.5252463869074,null,{"$f":"IF($F67=\"Luminaire\",IF((MID($B67,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M67),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M67)),IF($F67=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M67),-PMT(return_on_assests_pct,pole_lifespan,$M67)))","v":109.94032009218306},{"$f":"IF($F67=\"Luminaire\",IF((MID($B67,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N67),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N67)),IF($F67=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N67),-PMT(return_on_assests_pct,pole_lifespan,$N67)))","v":45.991035381231896},{"$f":"IF($F67=\"Luminaire\",IF((MID($B67,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O67),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O67)),IF($F67=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O67),-PMT(return_on_assests_pct,pole_lifespan,$O67)))","v":155.93135547341495},null,null,null,{"$f":"Q67*'I_Global Inputs'!$F$63","v":124.50641789759986},{"$f":"R67*'I_Global Inputs'!$F$63","v":52.084431498086026},{"$f":"S67*'I_Global Inputs'!$F$63","v":176.59084939568589},null,null,{"$f":"O67*'I_Global Inputs'!$F$63","v":3694.7803261580652},{"$f":"IF($F67=\"Luminaire\",IF((MID($B67,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB67),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB67)),IF($F67=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB67),-PMT(return_on_assests_pct,pole_lifespan,$AB67))) - Y67","v":0}]
[null,{"$f":"IF(OR(F68=\"Luminaire\",F68=\"NW\"),_xlfn.XLOOKUP($H68,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F68=\"Bracket\",_xlfn.XLOOKUP($H68,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H68,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"14m Timber Pole"},"V",{"$f":"_xlfn.XLOOKUP($H68,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($H68,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Wood pole"},"Column","Direct","14m_Timber_Pole",null,{"$f":"IF(OR(F68=\"Luminaire\",F68=\"NW\"),_xlfn.XLOOKUP($H68,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F68=\"Bracket\",_xlfn.XLOOKUP($H68,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H68,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1524.0932703565095},{"$f":"IF(F68=\"Column\",I_CAPEX!$G$45,IF(OR(B68=$B$114,B68=$B$115),I_CAPEX!$G$44,0))","v":437.03992683716245},{"$f":"IF(OR(F68=\"Luminaire\",F68=\"NW\"),IF(C68=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F68=\"Bracket\",IF(C68=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F68=\"Column\",IF(C68=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":496.99484441459407},2458.1280416082659,{"$f":"SUM(J68:L68)*I_CAPEX!$D$13","v":1028.3020245748964},3486.4300661831621,null,{"$f":"IF($F68=\"Luminaire\",IF((MID($B68,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M68),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M68)),IF($F68=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M68),-PMT(return_on_assests_pct,pole_lifespan,$M68)))","v":117.48544716387212},{"$f":"IF($F68=\"Luminaire\",IF((MID($B68,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N68),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N68)),IF($F68=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N68),-PMT(return_on_assests_pct,pole_lifespan,$N68)))","v":49.147367887986292},{"$f":"IF($F68=\"Luminaire\",IF((MID($B68,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O68),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O68)),IF($F68=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O68),-PMT(return_on_assests_pct,pole_lifespan,$O68)))","v":166.63281505185842},null,null,null,{"$f":"Q68*'I_Global Inputs'!$F$63","v":133.0512060471207},{"$f":"R68*'I_Global Inputs'!$F$63","v":55.658949507313501},{"$f":"S68*'I_Global Inputs'!$F$63","v":188.71015555443418},null,null,{"$f":"O68*'I_Global Inputs'!$F$63","v":3948.350508957828},{"$f":"IF($F68=\"Luminaire\",IF((MID($B68,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB68),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB68)),IF($F68=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB68),-PMT(return_on_assests_pct,pole_lifespan,$AB68))) - Y68","v":0}]
[null,{"$f":"IF(OR(F69=\"Luminaire\",F69=\"NW\"),_xlfn.XLOOKUP($H69,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F69=\"Bracket\",_xlfn.XLOOKUP($H69,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H69,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"15.5m Timber Pole"},"V",{"$f":"_xlfn.XLOOKUP($H69,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Wood pole"},{"$f":"_xlfn.XLOOKUP($H69,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Wood pole"},"Column","Direct","15.5m_Timber_Pole",null,{"$f":"IF(OR(F69=\"Luminaire\",F69=\"NW\"),_xlfn.XLOOKUP($H69,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F69=\"Bracket\",_xlfn.XLOOKUP($H69,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H69,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1632.7740310753209},{"$f":"IF(F69=\"Column\",I_CAPEX!$G$45,IF(OR(B69=$B$114,B69=$B$115),I_CAPEX!$G$44,0))","v":437.03992683716245},{"$f":"IF(OR(F69=\"Luminaire\",F69=\"NW\"),IF(C69=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F69=\"Bracket\",IF(C69=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F69=\"Column\",IF(C69=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":496.99484441459407},2566.808802327077,{"$f":"SUM(J69:L69)*I_CAPEX!$D$13","v":1073.7661519058613},3640.5749542329386,null,{"$f":"IF($F69=\"Luminaire\",IF((MID($B69,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M69),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M69)),IF($F69=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M69),-PMT(return_on_assests_pct,pole_lifespan,$M69)))","v":122.67980952215082},{"$f":"IF($F69=\"Luminaire\",IF((MID($B69,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N69),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N69)),IF($F69=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N69),-PMT(return_on_assests_pct,pole_lifespan,$N69)))","v":51.320311379529947},{"$f":"IF($F69=\"Luminaire\",IF((MID($B69,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O69),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O69)),IF($F69=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O69),-PMT(return_on_assests_pct,pole_lifespan,$O69)))","v":174.00012090168079},null,null,null,{"$f":"Q69*'I_Global Inputs'!$F$63","v":138.93377442557488},{"$f":"R69*'I_Global Inputs'!$F$63","v":58.119788353327017},{"$f":"S69*'I_Global Inputs'!$F$63","v":197.05356277890195},null,null,{"$f":"O69*'I_Global Inputs'!$F$63","v":4122.9182001580357},{"$f":"IF($F69=\"Luminaire\",IF((MID($B69,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB69),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB69)),IF($F69=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB69),-PMT(return_on_assests_pct,pole_lifespan,$AB69))) - Y69","v":0}]
[null,"Shared or No Pole",null,{"$f":"_xlfn.XLOOKUP($H70,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":""},{"$f":"_xlfn.XLOOKUP($H70,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":{"$error":"#N/A"}},null,"Direct","Shared_No_Pole",null,{"$f":"IF(OR(F70=\"Luminaire\",F70=\"NW\"),_xlfn.XLOOKUP($H70,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F70=\"Bracket\",_xlfn.XLOOKUP($H70,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H70,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":0},{"$f":"IF(F70=\"Column\",I_CAPEX!$G$45,IF(OR(B70=$B$114,B70=$B$115),I_CAPEX!$G$44,0))","v":0},0,0,{"$f":"SUM(J70:L70)*I_CAPEX!$D$13","v":0},0,null,{"$f":"IF($F70=\"Luminaire\",IF((MID($B70,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M70),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M70)),IF($F70=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M70),-PMT(return_on_assests_pct,pole_lifespan,$M70)))","v":0},{"$f":"IF($F70=\"Luminaire\",IF((MID($B70,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N70),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N70)),IF($F70=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N70),-PMT(return_on_assests_pct,pole_lifespan,$N70)))","v":0},{"$f":"IF($F70=\"Luminaire\",IF((MID($B70,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O70),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O70)),IF($F70=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O70),-PMT(return_on_assests_pct,pole_lifespan,$O70)))","v":0},null,null,null,{"$f":"Q70*'I_Global Inputs'!$F$63","v":0},{"$f":"R70*'I_Global Inputs'!$F$63","v":0},{"$f":"S70*'I_Global Inputs'!$F$63","v":0},null,null,{"$f":"O70*'I_Global Inputs'!$F$63","v":0},{"$f":"IF($F70=\"Luminaire\",IF((MID($B70,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB70),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB70)),IF($F70=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB70),-PMT(return_on_assests_pct,pole_lifespan,$AB70))) - Y70","v":0}]
[null,"No Capex",null,{"$f":"_xlfn.XLOOKUP($H71,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"Suspended"},{"$f":"_xlfn.XLOOKUP($H71,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"Suspended"},null,"Direct","NO_CAPEX",null,{"$f":"IF(OR(F71=\"Luminaire\",F71=\"NW\"),_xlfn.XLOOKUP($H71,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F71=\"Bracket\",_xlfn.XLOOKUP($H71,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H71,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":0},{"$f":"IF(F71=\"Column\",I_CAPEX!$G$45,IF(OR(B71=$B$114,B71=$B$115),I_CAPEX!$G$44,0))","v":0},0,0,{"$f":"SUM(J71:L71)*I_CAPEX!$D$13","v":0},0,null,{"$f":"IF($F71=\"Luminaire\",IF((MID($B71,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M71),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M71)),IF($F71=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M71),-PMT(return_on_assests_pct,pole_lifespan,$M71)))","v":0},{"$f":"IF($F71=\"Luminaire\",IF((MID($B71,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N71),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N71)),IF($F71=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N71),-PMT(return_on_assests_pct,pole_lifespan,$N71)))","v":0},{"$f":"IF($F71=\"Luminaire\",IF((MID($B71,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O71),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O71)),IF($F71=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O71),-PMT(return_on_assests_pct,pole_lifespan,$O71)))","v":0},null,null,null,{"$f":"Q71*'I_Global Inputs'!$F$63","v":0},{"$f":"R71*'I_Global Inputs'!$F$63","v":0},{"$f":"S71*'I_Global Inputs'!$F$63","v":0},null,null,{"$f":"O71*'I_Global Inputs'!$F$63","v":0},{"$f":"IF($F71=\"Luminaire\",IF((MID($B71,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB71),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB71)),IF($F71=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB71),-PMT(return_on_assests_pct,pole_lifespan,$AB71))) - Y71","v":0}]
[null,{"$f":"IF(OR(F72=\"Luminaire\",F72=\"NW\"),_xlfn.XLOOKUP($H72,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F72=\"Bracket\",_xlfn.XLOOKUP($H72,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H72,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H72,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H72,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H72,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0101",null,{"$f":"IF(OR(F72=\"Luminaire\",F72=\"NW\"),_xlfn.XLOOKUP($H72,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F72=\"Bracket\",_xlfn.XLOOKUP($H72,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H72,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":354.49575702577397},{"$f":"IF(F72=\"Column\",I_CAPEX!$G$45,IF(OR(B72=$B$114,B72=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F72=\"Luminaire\",F72=\"NW\"),IF(C72=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F72=\"Bracket\",IF(C72=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F72=\"Column\",IF(C72=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},367.49692571692634,{"$f":"SUM(J72:L72)*I_CAPEX!$D$13","v":153.73399039560226},521.23091611252858,null,{"$f":"IF($F72=\"Luminaire\",IF((MID($B72,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M72),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M72)),IF($F72=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M72),-PMT(return_on_assests_pct,pole_lifespan,$M72)))","v":43.486331054069858},{"$f":"IF($F72=\"Luminaire\",IF((MID($B72,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N72),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N72)),IF($F72=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N72),-PMT(return_on_assests_pct,pole_lifespan,$N72)))","v":18.191518711522214},{"$f":"IF($F72=\"Luminaire\",IF((MID($B72,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O72),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O72)),IF($F72=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O72),-PMT(return_on_assests_pct,pole_lifespan,$O72)))","v":61.677849765592072},null,null,null,{"$f":"Q72*'I_Global Inputs'!$F$63","v":49.247876507104728},{"$f":"R72*'I_Global Inputs'!$F$63","v":20.601730365980938},{"$f":"S72*'I_Global Inputs'!$F$63","v":69.849606873085662},null,null,{"$f":"O72*'I_Global Inputs'!$F$63","v":590.28929703170434},{"$f":"IF($F72=\"Luminaire\",IF((MID($B72,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB72),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB72)),IF($F72=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB72),-PMT(return_on_assests_pct,pole_lifespan,$AB72))) - Y72","v":0}]
[null,{"$f":"IF(OR(F73=\"Luminaire\",F73=\"NW\"),_xlfn.XLOOKUP($H73,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F73=\"Bracket\",_xlfn.XLOOKUP($H73,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H73,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H73,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H73,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H73,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0103",null,{"$f":"IF(OR(F73=\"Luminaire\",F73=\"NW\"),_xlfn.XLOOKUP($H73,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F73=\"Bracket\",_xlfn.XLOOKUP($H73,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H73,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":376.98530916624185},{"$f":"IF(F73=\"Column\",I_CAPEX!$G$45,IF(OR(B73=$B$114,B73=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F73=\"Luminaire\",F73=\"NW\"),IF(C73=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F73=\"Bracket\",IF(C73=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F73=\"Column\",IF(C73=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},389.98647785739422,{"$f":"SUM(J73:L73)*I_CAPEX!$D$13","v":163.14198363532594},553.12846149272013,null,{"$f":"IF($F73=\"Luminaire\",IF((MID($B73,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M73),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M73)),IF($F73=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M73),-PMT(return_on_assests_pct,pole_lifespan,$M73)))","v":46.147545451252249},{"$f":"IF($F73=\"Luminaire\",IF((MID($B73,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N73),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N73)),IF($F73=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N73),-PMT(return_on_assests_pct,pole_lifespan,$N73)))","v":19.304777299410947},{"$f":"IF($F73=\"Luminaire\",IF((MID($B73,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O73),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O73)),IF($F73=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O73),-PMT(return_on_assests_pct,pole_lifespan,$O73)))","v":65.452322750663186},null,null,null,{"$f":"Q73*'I_Global Inputs'!$F$63","v":52.26167773647061},{"$f":"R73*'I_Global Inputs'!$F$63","v":21.862485645350205},{"$f":"S73*'I_Global Inputs'!$F$63","v":74.124163381820807},null,null,{"$f":"O73*'I_Global Inputs'!$F$63","v":626.41297860443217},{"$f":"IF($F73=\"Luminaire\",IF((MID($B73,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB73),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB73)),IF($F73=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB73),-PMT(return_on_assests_pct,pole_lifespan,$AB73))) - Y73","v":0}]
[null,{"$f":"IF(OR(F74=\"Luminaire\",F74=\"NW\"),_xlfn.XLOOKUP($H74,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F74=\"Bracket\",_xlfn.XLOOKUP($H74,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H74,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 17W Luminaire StreetLED3  3000K P4/P5"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H74,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H74,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H74,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0105",null,{"$f":"IF(OR(F74=\"Luminaire\",F74=\"NW\"),_xlfn.XLOOKUP($H74,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F74=\"Bracket\",_xlfn.XLOOKUP($H74,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H74,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":288.1515782113936},{"$f":"IF(F74=\"Column\",I_CAPEX!$G$45,IF(OR(B74=$B$114,B74=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F74=\"Luminaire\",F74=\"NW\"),IF(C74=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F74=\"Bracket\",IF(C74=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F74=\"Column\",IF(C74=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},301.15274690254597,{"$f":"SUM(J74:L74)*I_CAPEX!$D$13","v":125.98041033841729},427.13315724096327,null,{"$f":"IF($F74=\"Luminaire\",IF((MID($B74,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M74),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M74)),IF($F74=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M74),-PMT(return_on_assests_pct,pole_lifespan,$M74)))","v":35.635748582381794},{"$f":"IF($F74=\"Luminaire\",IF((MID($B74,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N74),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N74)),IF($F74=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N74),-PMT(return_on_assests_pct,pole_lifespan,$N74)))","v":14.907405877250447},{"$f":"IF($F74=\"Luminaire\",IF((MID($B74,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O74),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O74)),IF($F74=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O74),-PMT(return_on_assests_pct,pole_lifespan,$O74)))","v":50.543154459632241},null,null,null,{"$f":"Q74*'I_Global Inputs'!$F$63","v":40.357162880475357},{"$f":"R74*'I_Global Inputs'!$F$63","v":16.882502291841607},{"$f":"S74*'I_Global Inputs'!$F$63","v":57.239665172316968},null,null,{"$f":"O74*'I_Global Inputs'!$F$63","v":483.7244363921572},{"$f":"IF($F74=\"Luminaire\",IF((MID($B74,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB74),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB74)),IF($F74=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB74),-PMT(return_on_assests_pct,pole_lifespan,$AB74))) - Y74","v":0}]
[null,{"$f":"IF(OR(F75=\"Luminaire\",F75=\"NW\"),_xlfn.XLOOKUP($H75,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F75=\"Bracket\",_xlfn.XLOOKUP($H75,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H75,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H75,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H75,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H75,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0107",null,{"$f":"IF(OR(F75=\"Luminaire\",F75=\"NW\"),_xlfn.XLOOKUP($H75,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F75=\"Bracket\",_xlfn.XLOOKUP($H75,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H75,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":310.64113035186148},{"$f":"IF(F75=\"Column\",I_CAPEX!$G$45,IF(OR(B75=$B$114,B75=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F75=\"Luminaire\",F75=\"NW\"),IF(C75=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F75=\"Bracket\",IF(C75=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F75=\"Column\",IF(C75=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},323.64229904301385,{"$f":"SUM(J75:L75)*I_CAPEX!$D$13","v":135.38840357814098},459.03070262115483,null,{"$f":"IF($F75=\"Luminaire\",IF((MID($B75,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M75),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M75)),IF($F75=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M75),-PMT(return_on_assests_pct,pole_lifespan,$M75)))","v":38.296962979564185},{"$f":"IF($F75=\"Luminaire\",IF((MID($B75,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N75),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N75)),IF($F75=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N75),-PMT(return_on_assests_pct,pole_lifespan,$N75)))","v":16.020664465139181},{"$f":"IF($F75=\"Luminaire\",IF((MID($B75,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O75),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O75)),IF($F75=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O75),-PMT(return_on_assests_pct,pole_lifespan,$O75)))","v":54.317627444703362},null,null,null,{"$f":"Q75*'I_Global Inputs'!$F$63","v":43.370964109841246},{"$f":"R75*'I_Global Inputs'!$F$63","v":18.143257571210871},{"$f":"S75*'I_Global Inputs'!$F$63","v":61.514221681052106},null,null,{"$f":"O75*'I_Global Inputs'!$F$63","v":519.84811796488498},{"$f":"IF($F75=\"Luminaire\",IF((MID($B75,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB75),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB75)),IF($F75=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB75),-PMT(return_on_assests_pct,pole_lifespan,$AB75))) - Y75","v":0}]
[null,{"$f":"IF(OR(F76=\"Luminaire\",F76=\"NW\"),_xlfn.XLOOKUP($H76,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F76=\"Bracket\",_xlfn.XLOOKUP($H76,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H76,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H76,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H76,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H76,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0109",null,{"$f":"IF(OR(F76=\"Luminaire\",F76=\"NW\"),_xlfn.XLOOKUP($H76,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F76=\"Bracket\",_xlfn.XLOOKUP($H76,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H76,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":280.28023496222983},{"$f":"IF(F76=\"Column\",I_CAPEX!$G$45,IF(OR(B76=$B$114,B76=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F76=\"Luminaire\",F76=\"NW\"),IF(C76=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F76=\"Bracket\",IF(C76=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F76=\"Column\",IF(C76=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},{"$f":"SUM(J76:L76)","v":293.2814036533822},{"$f":"SUM(J76:L76)*I_CAPEX!$D$13","v":122.687612704514},{"$f":"SUM(M76:N76)","v":415.96901635789618},null,{"$f":"IF($F76=\"Luminaire\",IF((MID($B76,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M76),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M76)),IF($F76=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M76),-PMT(return_on_assests_pct,pole_lifespan,$M76)))","v":34.704323543367948},{"$f":"IF($F76=\"Luminaire\",IF((MID($B76,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N76),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N76)),IF($F76=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N76),-PMT(return_on_assests_pct,pole_lifespan,$N76)))","v":14.517765371489391},{"$f":"IF($F76=\"Luminaire\",IF((MID($B76,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O76),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O76)),IF($F76=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O76),-PMT(return_on_assests_pct,pole_lifespan,$O76)))","v":49.222088914857338},null,null,null,{"$f":"Q76*'I_Global Inputs'!$F$63","v":39.302332450197291},{"$f":"R76*'I_Global Inputs'!$F$63","v":16.441237944062365},{"$f":"S76*'I_Global Inputs'!$F$63","v":55.743570394259656},null,null,{"$f":"O76*'I_Global Inputs'!$F$63","v":471.08114784170243},{"$f":"IF($F76=\"Luminaire\",IF((MID($B76,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB76),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB76)),IF($F76=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB76),-PMT(return_on_assests_pct,pole_lifespan,$AB76))) - Y76","v":0}]
[null,{"$f":"IF(OR(F77=\"Luminaire\",F77=\"NW\"),_xlfn.XLOOKUP($H77,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F77=\"Bracket\",_xlfn.XLOOKUP($H77,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H77,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H77,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H77,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H77,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0111",null,{"$f":"IF(OR(F77=\"Luminaire\",F77=\"NW\"),_xlfn.XLOOKUP($H77,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F77=\"Bracket\",_xlfn.XLOOKUP($H77,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H77,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":332.00620488530603},{"$f":"IF(F77=\"Column\",I_CAPEX!$G$45,IF(OR(B77=$B$114,B77=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F77=\"Luminaire\",F77=\"NW\"),IF(C77=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F77=\"Bracket\",IF(C77=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F77=\"Column\",IF(C77=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},345.00737357645841,{"$f":"SUM(J77:L77)*I_CAPEX!$D$13","v":144.32599715587853},489.3333707323369,null,{"$f":"IF($F77=\"Luminaire\",IF((MID($B77,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M77),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M77)),IF($F77=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M77),-PMT(return_on_assests_pct,pole_lifespan,$M77)))","v":40.825116656887459},{"$f":"IF($F77=\"Luminaire\",IF((MID($B77,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N77),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N77)),IF($F77=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N77),-PMT(return_on_assests_pct,pole_lifespan,$N77)))","v":17.078260123633481},{"$f":"IF($F77=\"Luminaire\",IF((MID($B77,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O77),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O77)),IF($F77=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O77),-PMT(return_on_assests_pct,pole_lifespan,$O77)))","v":57.903376780520929},null,null,null,{"$f":"Q77*'I_Global Inputs'!$F$63","v":46.234075277738839},{"$f":"R77*'I_Global Inputs'!$F$63","v":19.340975086611675},{"$f":"S77*'I_Global Inputs'!$F$63","v":65.575050364350503},null,null,{"$f":"O77*'I_Global Inputs'!$F$63","v":554.16561545897639},{"$f":"IF($F77=\"Luminaire\",IF((MID($B77,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB77),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB77)),IF($F77=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB77),-PMT(return_on_assests_pct,pole_lifespan,$AB77))) - Y77","v":0}]
[null,{"$f":"IF(OR(F78=\"Luminaire\",F78=\"NW\"),_xlfn.XLOOKUP($H78,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F78=\"Bracket\",_xlfn.XLOOKUP($H78,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H78,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H78,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H78,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H78,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0113",null,{"$f":"IF(OR(F78=\"Luminaire\",F78=\"NW\"),_xlfn.XLOOKUP($H78,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F78=\"Bracket\",_xlfn.XLOOKUP($H78,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H78,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":311.76560795888486},{"$f":"IF(F78=\"Column\",I_CAPEX!$G$45,IF(OR(B78=$B$114,B78=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F78=\"Luminaire\",F78=\"NW\"),IF(C78=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F78=\"Bracket\",IF(C78=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F78=\"Column\",IF(C78=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},324.76677665003723,{"$f":"SUM(J78:L78)*I_CAPEX!$D$13","v":135.85880324012717},460.62557989016443,null,{"$f":"IF($F78=\"Luminaire\",IF((MID($B78,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M78),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M78)),IF($F78=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M78),-PMT(return_on_assests_pct,pole_lifespan,$M78)))","v":38.430023699423295},{"$f":"IF($F78=\"Luminaire\",IF((MID($B78,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N78),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N78)),IF($F78=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N78),-PMT(return_on_assests_pct,pole_lifespan,$N78)))","v":16.076327394533617},{"$f":"IF($F78=\"Luminaire\",IF((MID($B78,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O78),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O78)),IF($F78=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O78),-PMT(return_on_assests_pct,pole_lifespan,$O78)))","v":54.506351093956916},null,null,null,{"$f":"Q78*'I_Global Inputs'!$F$63","v":43.521654171309528},{"$f":"R78*'I_Global Inputs'!$F$63","v":18.206295335179334},{"$f":"S78*'I_Global Inputs'!$F$63","v":61.727949506488862},null,null,{"$f":"O78*'I_Global Inputs'!$F$63","v":521.6543020435214},{"$f":"IF($F78=\"Luminaire\",IF((MID($B78,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB78),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB78)),IF($F78=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB78),-PMT(return_on_assests_pct,pole_lifespan,$AB78))) - Y78","v":0}]
[null,{"$f":"IF(OR(F79=\"Luminaire\",F79=\"NW\"),_xlfn.XLOOKUP($H79,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F79=\"Bracket\",_xlfn.XLOOKUP($H79,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H79,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H79,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H79,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H79,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0115",null,{"$f":"IF(OR(F79=\"Luminaire\",F79=\"NW\"),_xlfn.XLOOKUP($H79,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F79=\"Bracket\",_xlfn.XLOOKUP($H79,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H79,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":334.25516009935285},{"$f":"IF(F79=\"Column\",I_CAPEX!$G$45,IF(OR(B79=$B$114,B79=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F79=\"Luminaire\",F79=\"NW\"),IF(C79=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F79=\"Bracket\",IF(C79=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F79=\"Column\",IF(C79=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},347.25632879050522,{"$f":"SUM(J79:L79)*I_CAPEX!$D$13","v":145.26679647985091},492.5231252703561,null,{"$f":"IF($F79=\"Luminaire\",IF((MID($B79,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M79),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M79)),IF($F79=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M79),-PMT(return_on_assests_pct,pole_lifespan,$M79)))","v":41.0912380966057},{"$f":"IF($F79=\"Luminaire\",IF((MID($B79,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N79),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N79)),IF($F79=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N79),-PMT(return_on_assests_pct,pole_lifespan,$N79)))","v":17.189585982422354},{"$f":"IF($F79=\"Luminaire\",IF((MID($B79,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O79),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O79)),IF($F79=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O79),-PMT(return_on_assests_pct,pole_lifespan,$O79)))","v":58.280824079028058},null,null,null,{"$f":"Q79*'I_Global Inputs'!$F$63","v":46.535455400675424},{"$f":"R79*'I_Global Inputs'!$F$63","v":19.467050614548601},{"$f":"S79*'I_Global Inputs'!$F$63","v":66.002506015224029},null,null,{"$f":"O79*'I_Global Inputs'!$F$63","v":557.77798361624923},{"$f":"IF($F79=\"Luminaire\",IF((MID($B79,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB79),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB79)),IF($F79=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB79),-PMT(return_on_assests_pct,pole_lifespan,$AB79))) - Y79","v":0}]
[null,{"$f":"IF(OR(F80=\"Luminaire\",F80=\"NW\"),_xlfn.XLOOKUP($H80,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F80=\"Bracket\",_xlfn.XLOOKUP($H80,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H80,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H80,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H80,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H80,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0117",null,{"$f":"IF(OR(F80=\"Luminaire\",F80=\"NW\"),_xlfn.XLOOKUP($H80,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F80=\"Bracket\",_xlfn.XLOOKUP($H80,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H80,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":526.54083090035363},{"$f":"IF(F80=\"Column\",I_CAPEX!$G$45,IF(OR(B80=$B$114,B80=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F80=\"Luminaire\",F80=\"NW\"),IF(C80=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F80=\"Bracket\",IF(C80=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F80=\"Column\",IF(C80=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},694.44449455393271,{"$f":"SUM(J80:L80)*I_CAPEX!$D$13","v":290.50507850579271},984.94957305972548,null,{"$f":"IF($F80=\"Luminaire\",IF((MID($B80,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M80),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M80)),IF($F80=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M80),-PMT(return_on_assests_pct,pole_lifespan,$M80)))","v":82.174410384346828},{"$f":"IF($F80=\"Luminaire\",IF((MID($B80,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N80),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N80)),IF($F80=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N80),-PMT(return_on_assests_pct,pole_lifespan,$N80)))","v":34.375797816938302},{"$f":"IF($F80=\"Luminaire\",IF((MID($B80,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O80),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O80)),IF($F80=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O80),-PMT(return_on_assests_pct,pole_lifespan,$O80)))","v":116.55020820128514},null,null,null,{"$f":"Q80*'I_Global Inputs'!$F$63","v":93.061776345781382},{"$f":"R80*'I_Global Inputs'!$F$63","v":38.930280037118401},{"$f":"S80*'I_Global Inputs'!$F$63","v":131.99205638289982},null,null,{"$f":"O80*'I_Global Inputs'!$F$63","v":1115.4464808599018},{"$f":"IF($F80=\"Luminaire\",IF((MID($B80,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB80),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB80)),IF($F80=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB80),-PMT(return_on_assests_pct,pole_lifespan,$AB80))) - Y80","v":0}]
[null,{"$f":"IF(OR(F81=\"Luminaire\",F81=\"NW\"),_xlfn.XLOOKUP($H81,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F81=\"Bracket\",_xlfn.XLOOKUP($H81,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H81,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H81,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H81,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H81,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0119",null,{"$f":"IF(OR(F81=\"Luminaire\",F81=\"NW\"),_xlfn.XLOOKUP($H81,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F81=\"Bracket\",_xlfn.XLOOKUP($H81,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H81,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":549.03038304082145},{"$f":"IF(F81=\"Column\",I_CAPEX!$G$45,IF(OR(B81=$B$114,B81=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F81=\"Luminaire\",F81=\"NW\"),IF(C81=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F81=\"Bracket\",IF(C81=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F81=\"Column\",IF(C81=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},716.93404669440054,{"$f":"SUM(J81:L81)*I_CAPEX!$D$13","v":299.91307174551639},1016.8471184399169,null,{"$f":"IF($F81=\"Luminaire\",IF((MID($B81,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M81),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M81)),IF($F81=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M81),-PMT(return_on_assests_pct,pole_lifespan,$M81)))","v":84.835624781529219},{"$f":"IF($F81=\"Luminaire\",IF((MID($B81,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N81),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N81)),IF($F81=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N81),-PMT(return_on_assests_pct,pole_lifespan,$N81)))","v":35.489056404827039},{"$f":"IF($F81=\"Luminaire\",IF((MID($B81,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O81),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O81)),IF($F81=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O81),-PMT(return_on_assests_pct,pole_lifespan,$O81)))","v":120.32468118635624},null,null,null,{"$f":"Q81*'I_Global Inputs'!$F$63","v":96.075577575147278},{"$f":"R81*'I_Global Inputs'!$F$63","v":40.191035316487671},{"$f":"S81*'I_Global Inputs'!$F$63","v":136.26661289163494},null,null,{"$f":"O81*'I_Global Inputs'!$F$63","v":1151.5701624326293},{"$f":"IF($F81=\"Luminaire\",IF((MID($B81,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB81),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB81)),IF($F81=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB81),-PMT(return_on_assests_pct,pole_lifespan,$AB81))) - Y81","v":0}]
[null,{"$f":"IF(OR(F82=\"Luminaire\",F82=\"NW\"),_xlfn.XLOOKUP($H82,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F82=\"Bracket\",_xlfn.XLOOKUP($H82,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H82,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H82,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H82,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H82,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0121",null,{"$f":"IF(OR(F82=\"Luminaire\",F82=\"NW\"),_xlfn.XLOOKUP($H82,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F82=\"Bracket\",_xlfn.XLOOKUP($H82,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H82,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":526.54083090035363},{"$f":"IF(F82=\"Column\",I_CAPEX!$G$45,IF(OR(B82=$B$114,B82=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F82=\"Luminaire\",F82=\"NW\"),IF(C82=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F82=\"Bracket\",IF(C82=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F82=\"Column\",IF(C82=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},694.44449455393271,{"$f":"SUM(J82:L82)*I_CAPEX!$D$13","v":290.50507850579271},984.94957305972548,null,{"$f":"IF($F82=\"Luminaire\",IF((MID($B82,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M82),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M82)),IF($F82=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M82),-PMT(return_on_assests_pct,pole_lifespan,$M82)))","v":82.174410384346828},{"$f":"IF($F82=\"Luminaire\",IF((MID($B82,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N82),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N82)),IF($F82=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N82),-PMT(return_on_assests_pct,pole_lifespan,$N82)))","v":34.375797816938302},{"$f":"IF($F82=\"Luminaire\",IF((MID($B82,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O82),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O82)),IF($F82=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O82),-PMT(return_on_assests_pct,pole_lifespan,$O82)))","v":116.55020820128514},null,null,null,{"$f":"Q82*'I_Global Inputs'!$F$63","v":93.061776345781382},{"$f":"R82*'I_Global Inputs'!$F$63","v":38.930280037118401},{"$f":"S82*'I_Global Inputs'!$F$63","v":131.99205638289982},null,null,{"$f":"O82*'I_Global Inputs'!$F$63","v":1115.4464808599018},{"$f":"IF($F82=\"Luminaire\",IF((MID($B82,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB82),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB82)),IF($F82=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB82),-PMT(return_on_assests_pct,pole_lifespan,$AB82))) - Y82","v":0}]
[null,{"$f":"IF(OR(F83=\"Luminaire\",F83=\"NW\"),_xlfn.XLOOKUP($H83,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F83=\"Bracket\",_xlfn.XLOOKUP($H83,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H83,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H83,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H83,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H83,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0123",null,{"$f":"IF(OR(F83=\"Luminaire\",F83=\"NW\"),_xlfn.XLOOKUP($H83,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F83=\"Bracket\",_xlfn.XLOOKUP($H83,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H83,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":549.03038304082145},{"$f":"IF(F83=\"Column\",I_CAPEX!$G$45,IF(OR(B83=$B$114,B83=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F83=\"Luminaire\",F83=\"NW\"),IF(C83=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F83=\"Bracket\",IF(C83=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F83=\"Column\",IF(C83=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},716.93404669440054,{"$f":"SUM(J83:L83)*I_CAPEX!$D$13","v":299.91307174551639},1016.8471184399169,null,{"$f":"IF($F83=\"Luminaire\",IF((MID($B83,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M83),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M83)),IF($F83=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M83),-PMT(return_on_assests_pct,pole_lifespan,$M83)))","v":84.835624781529219},{"$f":"IF($F83=\"Luminaire\",IF((MID($B83,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N83),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N83)),IF($F83=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N83),-PMT(return_on_assests_pct,pole_lifespan,$N83)))","v":35.489056404827039},{"$f":"IF($F83=\"Luminaire\",IF((MID($B83,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O83),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O83)),IF($F83=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O83),-PMT(return_on_assests_pct,pole_lifespan,$O83)))","v":120.32468118635624},null,null,null,{"$f":"Q83*'I_Global Inputs'!$F$63","v":96.075577575147278},{"$f":"R83*'I_Global Inputs'!$F$63","v":40.191035316487671},{"$f":"S83*'I_Global Inputs'!$F$63","v":136.26661289163494},null,null,{"$f":"O83*'I_Global Inputs'!$F$63","v":1151.5701624326293},{"$f":"IF($F83=\"Luminaire\",IF((MID($B83,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB83),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB83)),IF($F83=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB83),-PMT(return_on_assests_pct,pole_lifespan,$AB83))) - Y83","v":0}]
[null,{"$f":"IF(OR(F84=\"Luminaire\",F84=\"NW\"),_xlfn.XLOOKUP($H84,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F84=\"Bracket\",_xlfn.XLOOKUP($H84,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H84,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H84,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H84,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H84,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0125",null,{"$f":"IF(OR(F84=\"Luminaire\",F84=\"NW\"),_xlfn.XLOOKUP($H84,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F84=\"Bracket\",_xlfn.XLOOKUP($H84,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H84,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":543.40799500570449},{"$f":"IF(F84=\"Column\",I_CAPEX!$G$45,IF(OR(B84=$B$114,B84=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F84=\"Luminaire\",F84=\"NW\"),IF(C84=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F84=\"Bracket\",IF(C84=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F84=\"Column\",IF(C84=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},711.31165865928358,{"$f":"SUM(J84:L84)*I_CAPEX!$D$13","v":297.56107343558546},1008.872732094869,null,{"$f":"IF($F84=\"Luminaire\",IF((MID($B84,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M84),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M84)),IF($F84=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M84),-PMT(return_on_assests_pct,pole_lifespan,$M84)))","v":84.170321182233621},{"$f":"IF($F84=\"Luminaire\",IF((MID($B84,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N84),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N84)),IF($F84=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N84),-PMT(return_on_assests_pct,pole_lifespan,$N84)))","v":35.210741757854848},{"$f":"IF($F84=\"Luminaire\",IF((MID($B84,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O84),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O84)),IF($F84=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O84),-PMT(return_on_assests_pct,pole_lifespan,$O84)))","v":119.38106294008847},null,null,null,{"$f":"Q84*'I_Global Inputs'!$F$63","v":95.322127267805797},{"$f":"R84*'I_Global Inputs'!$F$63","v":39.875846496645345},{"$f":"S84*'I_Global Inputs'!$F$63","v":135.19797376445115},null,null,{"$f":"O84*'I_Global Inputs'!$F$63","v":1142.5392420394473},{"$f":"IF($F84=\"Luminaire\",IF((MID($B84,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB84),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB84)),IF($F84=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB84),-PMT(return_on_assests_pct,pole_lifespan,$AB84))) - Y84","v":0}]
[null,{"$f":"IF(OR(F85=\"Luminaire\",F85=\"NW\"),_xlfn.XLOOKUP($H85,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F85=\"Bracket\",_xlfn.XLOOKUP($H85,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H85,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H85,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H85,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H85,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0127",null,{"$f":"IF(OR(F85=\"Luminaire\",F85=\"NW\"),_xlfn.XLOOKUP($H85,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F85=\"Bracket\",_xlfn.XLOOKUP($H85,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H85,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":549.03038304082145},{"$f":"IF(F85=\"Column\",I_CAPEX!$G$45,IF(OR(B85=$B$114,B85=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F85=\"Luminaire\",F85=\"NW\"),IF(C85=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F85=\"Bracket\",IF(C85=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F85=\"Column\",IF(C85=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},716.93404669440054,{"$f":"SUM(J85:L85)*I_CAPEX!$D$13","v":299.91307174551639},1016.8471184399169,null,{"$f":"IF($F85=\"Luminaire\",IF((MID($B85,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M85),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M85)),IF($F85=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M85),-PMT(return_on_assests_pct,pole_lifespan,$M85)))","v":84.835624781529219},{"$f":"IF($F85=\"Luminaire\",IF((MID($B85,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N85),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N85)),IF($F85=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N85),-PMT(return_on_assests_pct,pole_lifespan,$N85)))","v":35.489056404827039},{"$f":"IF($F85=\"Luminaire\",IF((MID($B85,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O85),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O85)),IF($F85=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O85),-PMT(return_on_assests_pct,pole_lifespan,$O85)))","v":120.32468118635624},null,null,null,{"$f":"Q85*'I_Global Inputs'!$F$63","v":96.075577575147278},{"$f":"R85*'I_Global Inputs'!$F$63","v":40.191035316487671},{"$f":"S85*'I_Global Inputs'!$F$63","v":136.26661289163494},null,null,{"$f":"O85*'I_Global Inputs'!$F$63","v":1151.5701624326293},{"$f":"IF($F85=\"Luminaire\",IF((MID($B85,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB85),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB85)),IF($F85=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB85),-PMT(return_on_assests_pct,pole_lifespan,$AB85))) - Y85","v":0}]
[null,{"$f":"IF(OR(F86=\"Luminaire\",F86=\"NW\"),_xlfn.XLOOKUP($H86,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F86=\"Bracket\",_xlfn.XLOOKUP($H86,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H86,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H86,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H86,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H86,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0129",null,{"$f":"IF(OR(F86=\"Luminaire\",F86=\"NW\"),_xlfn.XLOOKUP($H86,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F86=\"Bracket\",_xlfn.XLOOKUP($H86,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H86,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":863.88411300737255},{"$f":"IF(F86=\"Column\",I_CAPEX!$G$45,IF(OR(B86=$B$114,B86=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F86=\"Luminaire\",F86=\"NW\"),IF(C86=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F86=\"Bracket\",IF(C86=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F86=\"Column\",IF(C86=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},1031.7877766609517,{"$f":"SUM(J86:L86)*I_CAPEX!$D$13","v":431.62497710164854},1463.4127537626002,null,{"$f":"IF($F86=\"Luminaire\",IF((MID($B86,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M86),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M86)),IF($F86=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M86),-PMT(return_on_assests_pct,pole_lifespan,$M86)))","v":122.09262634208278},{"$f":"IF($F86=\"Luminaire\",IF((MID($B86,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N86),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N86)),IF($F86=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N86),-PMT(return_on_assests_pct,pole_lifespan,$N86)))","v":51.074676635269341},{"$f":"IF($F86=\"Luminaire\",IF((MID($B86,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O86),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O86)),IF($F86=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O86),-PMT(return_on_assests_pct,pole_lifespan,$O86)))","v":173.16730297735211},null,null,null,{"$f":"Q86*'I_Global Inputs'!$F$63","v":138.26879478626975},{"$f":"R86*'I_Global Inputs'!$F$63","v":57.841609227657401},{"$f":"S86*'I_Global Inputs'!$F$63","v":196.11040401392714},null,null,{"$f":"O86*'I_Global Inputs'!$F$63","v":1657.3017044508199},{"$f":"IF($F86=\"Luminaire\",IF((MID($B86,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB86),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB86)),IF($F86=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB86),-PMT(return_on_assests_pct,pole_lifespan,$AB86))) - Y86","v":0}]
[null,{"$f":"IF(OR(F87=\"Luminaire\",F87=\"NW\"),_xlfn.XLOOKUP($H87,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F87=\"Bracket\",_xlfn.XLOOKUP($H87,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H87,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H87,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H87,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H87,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0131",null,{"$f":"IF(OR(F87=\"Luminaire\",F87=\"NW\"),_xlfn.XLOOKUP($H87,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F87=\"Bracket\",_xlfn.XLOOKUP($H87,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H87,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":886.37366514784048},{"$f":"IF(F87=\"Column\",I_CAPEX!$G$45,IF(OR(B87=$B$114,B87=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F87=\"Luminaire\",F87=\"NW\"),IF(C87=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F87=\"Bracket\",IF(C87=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F87=\"Column\",IF(C87=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},1054.2773288014196,{"$f":"SUM(J87:L87)*I_CAPEX!$D$13","v":441.03297034137222},1495.3102991427918,null,{"$f":"IF($F87=\"Luminaire\",IF((MID($B87,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M87),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M87)),IF($F87=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M87),-PMT(return_on_assests_pct,pole_lifespan,$M87)))","v":124.75384073926516},{"$f":"IF($F87=\"Luminaire\",IF((MID($B87,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N87),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N87)),IF($F87=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N87),-PMT(return_on_assests_pct,pole_lifespan,$N87)))","v":52.187935223158071},{"$f":"IF($F87=\"Luminaire\",IF((MID($B87,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O87),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O87)),IF($F87=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O87),-PMT(return_on_assests_pct,pole_lifespan,$O87)))","v":176.94177596242324},null,null,null,{"$f":"Q87*'I_Global Inputs'!$F$63","v":141.28259601563562},{"$f":"R87*'I_Global Inputs'!$F$63","v":59.102364507026664},{"$f":"S87*'I_Global Inputs'!$F$63","v":200.38496052266228},null,null,{"$f":"O87*'I_Global Inputs'!$F$63","v":1693.4253860235476},{"$f":"IF($F87=\"Luminaire\",IF((MID($B87,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB87),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB87)),IF($F87=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB87),-PMT(return_on_assests_pct,pole_lifespan,$AB87))) - Y87","v":0}]
[null,{"$f":"IF(OR(F88=\"Luminaire\",F88=\"NW\"),_xlfn.XLOOKUP($H88,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F88=\"Bracket\",_xlfn.XLOOKUP($H88,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H88,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H88,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H88,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H88,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0133",null,{"$f":"IF(OR(F88=\"Luminaire\",F88=\"NW\"),_xlfn.XLOOKUP($H88,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F88=\"Bracket\",_xlfn.XLOOKUP($H88,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H88,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":353.93351822226225},{"$f":"IF(F88=\"Column\",I_CAPEX!$G$45,IF(OR(B88=$B$114,B88=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F88=\"Luminaire\",F88=\"NW\"),IF(C88=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F88=\"Bracket\",IF(C88=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F88=\"Column\",IF(C88=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},366.93468691341462,{"$f":"SUM(J88:L88)*I_CAPEX!$D$13","v":153.49879056460915},520.43347747802375,null,{"$f":"IF($F88=\"Luminaire\",IF((MID($B88,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M88),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M88)),IF($F88=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M88),-PMT(return_on_assests_pct,pole_lifespan,$M88)))","v":43.419800694140292},{"$f":"IF($F88=\"Luminaire\",IF((MID($B88,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N88),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N88)),IF($F88=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N88),-PMT(return_on_assests_pct,pole_lifespan,$N88)))","v":18.163687246824999},{"$f":"IF($F88=\"Luminaire\",IF((MID($B88,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O88),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O88)),IF($F88=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O88),-PMT(return_on_assests_pct,pole_lifespan,$O88)))","v":61.583487940965291},null,null,null,{"$f":"Q88*'I_Global Inputs'!$F$63","v":49.172531476370573},{"$f":"R88*'I_Global Inputs'!$F$63","v":20.570211483996712},{"$f":"S88*'I_Global Inputs'!$F$63","v":69.742742960367281},null,null,{"$f":"O88*'I_Global Inputs'!$F$63","v":589.38620499238607},{"$f":"IF($F88=\"Luminaire\",IF((MID($B88,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB88),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB88)),IF($F88=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB88),-PMT(return_on_assests_pct,pole_lifespan,$AB88))) - Y88","v":0}]
[null,{"$f":"IF(OR(F89=\"Luminaire\",F89=\"NW\"),_xlfn.XLOOKUP($H89,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F89=\"Bracket\",_xlfn.XLOOKUP($H89,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H89,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H89,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H89,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H89,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0135",null,{"$f":"IF(OR(F89=\"Luminaire\",F89=\"NW\"),_xlfn.XLOOKUP($H89,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F89=\"Bracket\",_xlfn.XLOOKUP($H89,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H89,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":401.16157771724488},{"$f":"IF(F89=\"Column\",I_CAPEX!$G$45,IF(OR(B89=$B$114,B89=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F89=\"Luminaire\",F89=\"NW\"),IF(C89=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F89=\"Bracket\",IF(C89=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F89=\"Column\",IF(C89=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},414.16274640839725,{"$f":"SUM(J89:L89)*I_CAPEX!$D$13","v":173.25557636802895},587.41832277642618,null,{"$f":"IF($F89=\"Luminaire\",IF((MID($B89,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M89),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M89)),IF($F89=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M89),-PMT(return_on_assests_pct,pole_lifespan,$M89)))","v":49.008350928223322},{"$f":"IF($F89=\"Luminaire\",IF((MID($B89,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N89),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N89)),IF($F89=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N89),-PMT(return_on_assests_pct,pole_lifespan,$N89)))","v":20.501530281391339},{"$f":"IF($F89=\"Luminaire\",IF((MID($B89,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O89),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O89)),IF($F89=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O89),-PMT(return_on_assests_pct,pole_lifespan,$O89)))","v":69.509881209614662},null,null,null,{"$f":"Q89*'I_Global Inputs'!$F$63","v":55.501514058038943},{"$f":"R89*'I_Global Inputs'!$F$63","v":23.217797570672165},{"$f":"S89*'I_Global Inputs'!$F$63","v":78.719311628711111},null,null,{"$f":"O89*'I_Global Inputs'!$F$63","v":665.24593629511457},{"$f":"IF($F89=\"Luminaire\",IF((MID($B89,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB89),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB89)),IF($F89=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB89),-PMT(return_on_assests_pct,pole_lifespan,$AB89))) - Y89","v":0}]
[null,{"$f":"IF(OR(F90=\"Luminaire\",F90=\"NW\"),_xlfn.XLOOKUP($H90,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F90=\"Bracket\",_xlfn.XLOOKUP($H90,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H90,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H90,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H90,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H90,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0137",null,{"$f":"IF(OR(F90=\"Luminaire\",F90=\"NW\"),_xlfn.XLOOKUP($H90,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F90=\"Bracket\",_xlfn.XLOOKUP($H90,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H90,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":353.93351822226225},{"$f":"IF(F90=\"Column\",I_CAPEX!$G$45,IF(OR(B90=$B$114,B90=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F90=\"Luminaire\",F90=\"NW\"),IF(C90=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F90=\"Bracket\",IF(C90=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F90=\"Column\",IF(C90=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},366.93468691341462,{"$f":"SUM(J90:L90)*I_CAPEX!$D$13","v":153.49879056460915},520.43347747802375,null,{"$f":"IF($F90=\"Luminaire\",IF((MID($B90,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M90),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M90)),IF($F90=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M90),-PMT(return_on_assests_pct,pole_lifespan,$M90)))","v":43.419800694140292},{"$f":"IF($F90=\"Luminaire\",IF((MID($B90,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N90),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N90)),IF($F90=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N90),-PMT(return_on_assests_pct,pole_lifespan,$N90)))","v":18.163687246824999},{"$f":"IF($F90=\"Luminaire\",IF((MID($B90,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O90),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O90)),IF($F90=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O90),-PMT(return_on_assests_pct,pole_lifespan,$O90)))","v":61.583487940965291},null,null,null,{"$f":"Q90*'I_Global Inputs'!$F$63","v":49.172531476370573},{"$f":"R90*'I_Global Inputs'!$F$63","v":20.570211483996712},{"$f":"S90*'I_Global Inputs'!$F$63","v":69.742742960367281},null,null,{"$f":"O90*'I_Global Inputs'!$F$63","v":589.38620499238607},{"$f":"IF($F90=\"Luminaire\",IF((MID($B90,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB90),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB90)),IF($F90=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB90),-PMT(return_on_assests_pct,pole_lifespan,$AB90))) - Y90","v":0}]
[null,{"$f":"IF(OR(F91=\"Luminaire\",F91=\"NW\"),_xlfn.XLOOKUP($H91,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F91=\"Bracket\",_xlfn.XLOOKUP($H91,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H91,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H91,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H91,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H91,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0139",null,{"$f":"IF(OR(F91=\"Luminaire\",F91=\"NW\"),_xlfn.XLOOKUP($H91,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F91=\"Bracket\",_xlfn.XLOOKUP($H91,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H91,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":401.16157771724488},{"$f":"IF(F91=\"Column\",I_CAPEX!$G$45,IF(OR(B91=$B$114,B91=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F91=\"Luminaire\",F91=\"NW\"),IF(C91=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F91=\"Bracket\",IF(C91=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F91=\"Column\",IF(C91=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},414.16274640839725,{"$f":"SUM(J91:L91)*I_CAPEX!$D$13","v":173.25557636802895},587.41832277642618,null,{"$f":"IF($F91=\"Luminaire\",IF((MID($B91,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M91),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M91)),IF($F91=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M91),-PMT(return_on_assests_pct,pole_lifespan,$M91)))","v":49.008350928223322},{"$f":"IF($F91=\"Luminaire\",IF((MID($B91,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N91),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N91)),IF($F91=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N91),-PMT(return_on_assests_pct,pole_lifespan,$N91)))","v":20.501530281391339},{"$f":"IF($F91=\"Luminaire\",IF((MID($B91,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O91),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O91)),IF($F91=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O91),-PMT(return_on_assests_pct,pole_lifespan,$O91)))","v":69.509881209614662},null,null,null,{"$f":"Q91*'I_Global Inputs'!$F$63","v":55.501514058038943},{"$f":"R91*'I_Global Inputs'!$F$63","v":23.217797570672165},{"$f":"S91*'I_Global Inputs'!$F$63","v":78.719311628711111},null,null,{"$f":"O91*'I_Global Inputs'!$F$63","v":665.24593629511457},{"$f":"IF($F91=\"Luminaire\",IF((MID($B91,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB91),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB91)),IF($F91=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB91),-PMT(return_on_assests_pct,pole_lifespan,$AB91))) - Y91","v":0}]
[null,{"$f":"IF(OR(F92=\"Luminaire\",F92=\"NW\"),_xlfn.XLOOKUP($H92,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F92=\"Bracket\",_xlfn.XLOOKUP($H92,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H92,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H92,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H92,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H92,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0141",null,{"$f":"IF(OR(F92=\"Luminaire\",F92=\"NW\"),_xlfn.XLOOKUP($H92,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F92=\"Bracket\",_xlfn.XLOOKUP($H92,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H92,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":353.93351822226225},{"$f":"IF(F92=\"Column\",I_CAPEX!$G$45,IF(OR(B92=$B$114,B92=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F92=\"Luminaire\",F92=\"NW\"),IF(C92=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F92=\"Bracket\",IF(C92=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F92=\"Column\",IF(C92=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},366.93468691341462,{"$f":"SUM(J92:L92)*I_CAPEX!$D$13","v":153.49879056460915},520.43347747802375,null,{"$f":"IF($F92=\"Luminaire\",IF((MID($B92,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M92),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M92)),IF($F92=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M92),-PMT(return_on_assests_pct,pole_lifespan,$M92)))","v":43.419800694140292},{"$f":"IF($F92=\"Luminaire\",IF((MID($B92,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N92),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N92)),IF($F92=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N92),-PMT(return_on_assests_pct,pole_lifespan,$N92)))","v":18.163687246824999},{"$f":"IF($F92=\"Luminaire\",IF((MID($B92,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O92),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O92)),IF($F92=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O92),-PMT(return_on_assests_pct,pole_lifespan,$O92)))","v":61.583487940965291},null,null,null,{"$f":"Q92*'I_Global Inputs'!$F$63","v":49.172531476370573},{"$f":"R92*'I_Global Inputs'!$F$63","v":20.570211483996712},{"$f":"S92*'I_Global Inputs'!$F$63","v":69.742742960367281},null,null,{"$f":"O92*'I_Global Inputs'!$F$63","v":589.38620499238607},{"$f":"IF($F92=\"Luminaire\",IF((MID($B92,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB92),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB92)),IF($F92=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB92),-PMT(return_on_assests_pct,pole_lifespan,$AB92))) - Y92","v":0}]
[null,{"$f":"IF(OR(F93=\"Luminaire\",F93=\"NW\"),_xlfn.XLOOKUP($H93,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F93=\"Bracket\",_xlfn.XLOOKUP($H93,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H93,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H93,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H93,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H93,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0143",null,{"$f":"IF(OR(F93=\"Luminaire\",F93=\"NW\"),_xlfn.XLOOKUP($H93,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F93=\"Bracket\",_xlfn.XLOOKUP($H93,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H93,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":401.16157771724488},{"$f":"IF(F93=\"Column\",I_CAPEX!$G$45,IF(OR(B93=$B$114,B93=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F93=\"Luminaire\",F93=\"NW\"),IF(C93=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F93=\"Bracket\",IF(C93=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F93=\"Column\",IF(C93=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},414.16274640839725,{"$f":"SUM(J93:L93)*I_CAPEX!$D$13","v":173.25557636802895},587.41832277642618,null,{"$f":"IF($F93=\"Luminaire\",IF((MID($B93,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M93),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M93)),IF($F93=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M93),-PMT(return_on_assests_pct,pole_lifespan,$M93)))","v":49.008350928223322},{"$f":"IF($F93=\"Luminaire\",IF((MID($B93,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N93),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N93)),IF($F93=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N93),-PMT(return_on_assests_pct,pole_lifespan,$N93)))","v":20.501530281391339},{"$f":"IF($F93=\"Luminaire\",IF((MID($B93,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O93),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O93)),IF($F93=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O93),-PMT(return_on_assests_pct,pole_lifespan,$O93)))","v":69.509881209614662},null,null,null,{"$f":"Q93*'I_Global Inputs'!$F$63","v":55.501514058038943},{"$f":"R93*'I_Global Inputs'!$F$63","v":23.217797570672165},{"$f":"S93*'I_Global Inputs'!$F$63","v":78.719311628711111},null,null,{"$f":"O93*'I_Global Inputs'!$F$63","v":665.24593629511457},{"$f":"IF($F93=\"Luminaire\",IF((MID($B93,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB93),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB93)),IF($F93=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB93),-PMT(return_on_assests_pct,pole_lifespan,$AB93))) - Y93","v":0}]
[null,{"$f":"IF(OR(F94=\"Luminaire\",F94=\"NW\"),_xlfn.XLOOKUP($H94,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F94=\"Bracket\",_xlfn.XLOOKUP($H94,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H94,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H94,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H94,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H94,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0145",null,{"$f":"IF(OR(F94=\"Luminaire\",F94=\"NW\"),_xlfn.XLOOKUP($H94,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F94=\"Bracket\",_xlfn.XLOOKUP($H94,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H94,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":353.93351822226225},{"$f":"IF(F94=\"Column\",I_CAPEX!$G$45,IF(OR(B94=$B$114,B94=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F94=\"Luminaire\",F94=\"NW\"),IF(C94=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F94=\"Bracket\",IF(C94=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F94=\"Column\",IF(C94=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},366.93468691341462,{"$f":"SUM(J94:L94)*I_CAPEX!$D$13","v":153.49879056460915},520.43347747802375,null,{"$f":"IF($F94=\"Luminaire\",IF((MID($B94,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M94),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M94)),IF($F94=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M94),-PMT(return_on_assests_pct,pole_lifespan,$M94)))","v":43.419800694140292},{"$f":"IF($F94=\"Luminaire\",IF((MID($B94,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N94),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N94)),IF($F94=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N94),-PMT(return_on_assests_pct,pole_lifespan,$N94)))","v":18.163687246824999},{"$f":"IF($F94=\"Luminaire\",IF((MID($B94,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O94),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O94)),IF($F94=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O94),-PMT(return_on_assests_pct,pole_lifespan,$O94)))","v":61.583487940965291},null,null,null,{"$f":"Q94*'I_Global Inputs'!$F$63","v":49.172531476370573},{"$f":"R94*'I_Global Inputs'!$F$63","v":20.570211483996712},{"$f":"S94*'I_Global Inputs'!$F$63","v":69.742742960367281},null,null,{"$f":"O94*'I_Global Inputs'!$F$63","v":589.38620499238607},{"$f":"IF($F94=\"Luminaire\",IF((MID($B94,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB94),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB94)),IF($F94=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB94),-PMT(return_on_assests_pct,pole_lifespan,$AB94))) - Y94","v":0}]
[null,{"$f":"IF(OR(F95=\"Luminaire\",F95=\"NW\"),_xlfn.XLOOKUP($H95,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F95=\"Bracket\",_xlfn.XLOOKUP($H95,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H95,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H95,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H95,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H95,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0147",null,{"$f":"IF(OR(F95=\"Luminaire\",F95=\"NW\"),_xlfn.XLOOKUP($H95,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F95=\"Bracket\",_xlfn.XLOOKUP($H95,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H95,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":401.16157771724488},{"$f":"IF(F95=\"Column\",I_CAPEX!$G$45,IF(OR(B95=$B$114,B95=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F95=\"Luminaire\",F95=\"NW\"),IF(C95=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F95=\"Bracket\",IF(C95=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F95=\"Column\",IF(C95=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},414.16274640839725,{"$f":"SUM(J95:L95)*I_CAPEX!$D$13","v":173.25557636802895},587.41832277642618,null,{"$f":"IF($F95=\"Luminaire\",IF((MID($B95,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M95),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M95)),IF($F95=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M95),-PMT(return_on_assests_pct,pole_lifespan,$M95)))","v":49.008350928223322},{"$f":"IF($F95=\"Luminaire\",IF((MID($B95,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N95),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N95)),IF($F95=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N95),-PMT(return_on_assests_pct,pole_lifespan,$N95)))","v":20.501530281391339},{"$f":"IF($F95=\"Luminaire\",IF((MID($B95,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O95),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O95)),IF($F95=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O95),-PMT(return_on_assests_pct,pole_lifespan,$O95)))","v":69.509881209614662},null,null,null,{"$f":"Q95*'I_Global Inputs'!$F$63","v":55.501514058038943},{"$f":"R95*'I_Global Inputs'!$F$63","v":23.217797570672165},{"$f":"S95*'I_Global Inputs'!$F$63","v":78.719311628711111},null,null,{"$f":"O95*'I_Global Inputs'!$F$63","v":665.24593629511457},{"$f":"IF($F95=\"Luminaire\",IF((MID($B95,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB95),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB95)),IF($F95=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB95),-PMT(return_on_assests_pct,pole_lifespan,$AB95))) - Y95","v":0}]
[null,{"$f":"IF(OR(F96=\"Luminaire\",F96=\"NW\"),_xlfn.XLOOKUP($H96,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F96=\"Bracket\",_xlfn.XLOOKUP($H96,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H96,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H96,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H96,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H96,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0149",null,{"$f":"IF(OR(F96=\"Luminaire\",F96=\"NW\"),_xlfn.XLOOKUP($H96,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F96=\"Bracket\",_xlfn.XLOOKUP($H96,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H96,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":460.1966520859732},{"$f":"IF(F96=\"Column\",I_CAPEX!$G$45,IF(OR(B96=$B$114,B96=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F96=\"Luminaire\",F96=\"NW\"),IF(C96=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F96=\"Bracket\",IF(C96=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F96=\"Column\",IF(C96=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},628.10031573955234,{"$f":"SUM(J96:L96)*I_CAPEX!$D$13","v":262.75149844860772},890.85181418816001,null,{"$f":"IF($F96=\"Luminaire\",IF((MID($B96,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M96),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M96)),IF($F96=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M96),-PMT(return_on_assests_pct,pole_lifespan,$M96)))","v":74.323827912658771},{"$f":"IF($F96=\"Luminaire\",IF((MID($B96,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N96),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N96)),IF($F96=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N96),-PMT(return_on_assests_pct,pole_lifespan,$N96)))","v":31.091684982666532},{"$f":"IF($F96=\"Luminaire\",IF((MID($B96,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O96),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O96)),IF($F96=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O96),-PMT(return_on_assests_pct,pole_lifespan,$O96)))","v":105.41551289532529},null,null,null,{"$f":"Q96*'I_Global Inputs'!$F$63","v":84.171062719152033},{"$f":"R96*'I_Global Inputs'!$F$63","v":35.211051962979063},{"$f":"S96*'I_Global Inputs'!$F$63","v":119.38211468213107},null,null,{"$f":"O96*'I_Global Inputs'!$F$63","v":1008.8816202203544},{"$f":"IF($F96=\"Luminaire\",IF((MID($B96,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB96),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB96)),IF($F96=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB96),-PMT(return_on_assests_pct,pole_lifespan,$AB96))) - Y96","v":0}]
[null,{"$f":"IF(OR(F97=\"Luminaire\",F97=\"NW\"),_xlfn.XLOOKUP($H97,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F97=\"Bracket\",_xlfn.XLOOKUP($H97,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H97,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H97,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H97,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H97,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0151",null,{"$f":"IF(OR(F97=\"Luminaire\",F97=\"NW\"),_xlfn.XLOOKUP($H97,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F97=\"Bracket\",_xlfn.XLOOKUP($H97,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H97,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":507.42471158095583},{"$f":"IF(F97=\"Column\",I_CAPEX!$G$45,IF(OR(B97=$B$114,B97=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F97=\"Luminaire\",F97=\"NW\"),IF(C97=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F97=\"Bracket\",IF(C97=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F97=\"Column\",IF(C97=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},675.32837523453486,{"$f":"SUM(J97:L97)*I_CAPEX!$D$13","v":282.50828425202747},957.83665948656233,null,{"$f":"IF($F97=\"Luminaire\",IF((MID($B97,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M97),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M97)),IF($F97=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M97),-PMT(return_on_assests_pct,pole_lifespan,$M97)))","v":79.912378146741787},{"$f":"IF($F97=\"Luminaire\",IF((MID($B97,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N97),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N97)),IF($F97=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N97),-PMT(return_on_assests_pct,pole_lifespan,$N97)))","v":33.429528017232869},{"$f":"IF($F97=\"Luminaire\",IF((MID($B97,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O97),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O97)),IF($F97=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O97),-PMT(return_on_assests_pct,pole_lifespan,$O97)))","v":113.34190616397466},null,null,null,{"$f":"Q97*'I_Global Inputs'!$F$63","v":90.500045300820375},{"$f":"R97*'I_Global Inputs'!$F$63","v":37.858638049654516},{"$f":"S97*'I_Global Inputs'!$F$63","v":128.35868335047491},null,null,{"$f":"O97*'I_Global Inputs'!$F$63","v":1084.7413515230828},{"$f":"IF($F97=\"Luminaire\",IF((MID($B97,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB97),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB97)),IF($F97=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB97),-PMT(return_on_assests_pct,pole_lifespan,$AB97))) - Y97","v":0}]
[null,{"$f":"IF(OR(F98=\"Luminaire\",F98=\"NW\"),_xlfn.XLOOKUP($H98,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F98=\"Bracket\",_xlfn.XLOOKUP($H98,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H98,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H98,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H98,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H98,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0153",null,{"$f":"IF(OR(F98=\"Luminaire\",F98=\"NW\"),_xlfn.XLOOKUP($H98,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F98=\"Bracket\",_xlfn.XLOOKUP($H98,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H98,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":460.1966520859732},{"$f":"IF(F98=\"Column\",I_CAPEX!$G$45,IF(OR(B98=$B$114,B98=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F98=\"Luminaire\",F98=\"NW\"),IF(C98=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F98=\"Bracket\",IF(C98=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F98=\"Column\",IF(C98=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},628.10031573955234,{"$f":"SUM(J98:L98)*I_CAPEX!$D$13","v":262.75149844860772},890.85181418816001,null,{"$f":"IF($F98=\"Luminaire\",IF((MID($B98,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M98),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M98)),IF($F98=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M98),-PMT(return_on_assests_pct,pole_lifespan,$M98)))","v":74.323827912658771},{"$f":"IF($F98=\"Luminaire\",IF((MID($B98,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N98),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N98)),IF($F98=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N98),-PMT(return_on_assests_pct,pole_lifespan,$N98)))","v":31.091684982666532},{"$f":"IF($F98=\"Luminaire\",IF((MID($B98,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O98),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O98)),IF($F98=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O98),-PMT(return_on_assests_pct,pole_lifespan,$O98)))","v":105.41551289532529},null,null,null,{"$f":"Q98*'I_Global Inputs'!$F$63","v":84.171062719152033},{"$f":"R98*'I_Global Inputs'!$F$63","v":35.211051962979063},{"$f":"S98*'I_Global Inputs'!$F$63","v":119.38211468213107},null,null,{"$f":"O98*'I_Global Inputs'!$F$63","v":1008.8816202203544},{"$f":"IF($F98=\"Luminaire\",IF((MID($B98,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB98),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB98)),IF($F98=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB98),-PMT(return_on_assests_pct,pole_lifespan,$AB98))) - Y98","v":0}]
[null,{"$f":"IF(OR(F99=\"Luminaire\",F99=\"NW\"),_xlfn.XLOOKUP($H99,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F99=\"Bracket\",_xlfn.XLOOKUP($H99,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H99,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H99,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H99,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H99,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0155",null,{"$f":"IF(OR(F99=\"Luminaire\",F99=\"NW\"),_xlfn.XLOOKUP($H99,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F99=\"Bracket\",_xlfn.XLOOKUP($H99,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H99,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":507.42471158095583},{"$f":"IF(F99=\"Column\",I_CAPEX!$G$45,IF(OR(B99=$B$114,B99=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F99=\"Luminaire\",F99=\"NW\"),IF(C99=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F99=\"Bracket\",IF(C99=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F99=\"Column\",IF(C99=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},675.32837523453486,{"$f":"SUM(J99:L99)*I_CAPEX!$D$13","v":282.50828425202747},957.83665948656233,null,{"$f":"IF($F99=\"Luminaire\",IF((MID($B99,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M99),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M99)),IF($F99=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M99),-PMT(return_on_assests_pct,pole_lifespan,$M99)))","v":79.912378146741787},{"$f":"IF($F99=\"Luminaire\",IF((MID($B99,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N99),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N99)),IF($F99=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N99),-PMT(return_on_assests_pct,pole_lifespan,$N99)))","v":33.429528017232869},{"$f":"IF($F99=\"Luminaire\",IF((MID($B99,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O99),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O99)),IF($F99=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O99),-PMT(return_on_assests_pct,pole_lifespan,$O99)))","v":113.34190616397466},null,null,null,{"$f":"Q99*'I_Global Inputs'!$F$63","v":90.500045300820375},{"$f":"R99*'I_Global Inputs'!$F$63","v":37.858638049654516},{"$f":"S99*'I_Global Inputs'!$F$63","v":128.35868335047491},null,null,{"$f":"O99*'I_Global Inputs'!$F$63","v":1084.7413515230828},{"$f":"IF($F99=\"Luminaire\",IF((MID($B99,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB99),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB99)),IF($F99=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB99),-PMT(return_on_assests_pct,pole_lifespan,$AB99))) - Y99","v":0}]
[null,{"$f":"IF(OR(F100=\"Luminaire\",F100=\"NW\"),_xlfn.XLOOKUP($H100,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F100=\"Bracket\",_xlfn.XLOOKUP($H100,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H100,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 17W Luminaire GE Evolve 3000K P4/P5"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H100,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H100,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H100,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0157",null,{"$f":"IF(OR(F100=\"Luminaire\",F100=\"NW\"),_xlfn.XLOOKUP($H100,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F100=\"Bracket\",_xlfn.XLOOKUP($H100,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H100,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":275.78232453413619},{"$f":"IF(F100=\"Column\",I_CAPEX!$G$45,IF(OR(B100=$B$114,B100=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F100=\"Luminaire\",F100=\"NW\"),IF(C100=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F100=\"Bracket\",IF(C100=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F100=\"Column\",IF(C100=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},288.78349322528857,{"$f":"SUM(J100:L100)*I_CAPEX!$D$13","v":120.80601405656923},409.58950728185778,null,{"$f":"IF($F100=\"Luminaire\",IF((MID($B100,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M100),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M100)),IF($F100=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M100),-PMT(return_on_assests_pct,pole_lifespan,$M100)))","v":34.172080663931474},{"$f":"IF($F100=\"Luminaire\",IF((MID($B100,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N100),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N100)),IF($F100=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N100),-PMT(return_on_assests_pct,pole_lifespan,$N100)))","v":14.295113653911642},{"$f":"IF($F100=\"Luminaire\",IF((MID($B100,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O100),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O100)),IF($F100=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O100),-PMT(return_on_assests_pct,pole_lifespan,$O100)))","v":48.467194317843109},null,null,null,{"$f":"Q100*'I_Global Inputs'!$F$63","v":38.69957220432412},{"$f":"R100*'I_Global Inputs'!$F$63","v":16.189086888188509},{"$f":"S100*'I_Global Inputs'!$F$63","v":54.888659092512619},null,null,{"$f":"O100*'I_Global Inputs'!$F$63","v":463.85641152715675},{"$f":"IF($F100=\"Luminaire\",IF((MID($B100,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB100),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB100)),IF($F100=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB100),-PMT(return_on_assests_pct,pole_lifespan,$AB100))) - Y100","v":0}]
[null,{"$f":"IF(OR(F101=\"Luminaire\",F101=\"NW\"),_xlfn.XLOOKUP($H101,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F101=\"Bracket\",_xlfn.XLOOKUP($H101,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H101,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"Bourke Hill 17W LED Aeroscreen luminaire Top Entry "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H101,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H101,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H101,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0159",null,{"$f":"IF(OR(F101=\"Luminaire\",F101=\"NW\"),_xlfn.XLOOKUP($H101,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F101=\"Bracket\",_xlfn.XLOOKUP($H101,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H101,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1100.0244104822859},{"$f":"IF(F101=\"Column\",I_CAPEX!$G$45,IF(OR(B101=$B$114,B101=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F101=\"Luminaire\",F101=\"NW\"),IF(C101=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F101=\"Bracket\",IF(C101=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F101=\"Column\",IF(C101=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},1113.0255791734382,{"$f":"SUM(J101:L101)*I_CAPEX!$D$13","v":465.60896629244354},1578.6345454658817,null,{"$f":"IF($F101=\"Luminaire\",IF((MID($B101,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M101),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M101)),IF($F101=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M101),-PMT(return_on_assests_pct,pole_lifespan,$M101)))","v":76.087980983183641},{"$f":"IF($F101=\"Luminaire\",IF((MID($B101,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N101),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N101)),IF($F101=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N101),-PMT(return_on_assests_pct,pole_lifespan,$N101)))","v":31.829678343213303},{"$f":"IF($F101=\"Luminaire\",IF((MID($B101,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O101),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O101)),IF($F101=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O101),-PMT(return_on_assests_pct,pole_lifespan,$O101)))","v":107.91765932639693},null,null,null,{"$f":"Q101*'I_Global Inputs'!$F$63","v":86.168950111602143},{"$f":"R101*'I_Global Inputs'!$F$63","v":36.046822767328614},{"$f":"S101*'I_Global Inputs'!$F$63","v":122.21577287893075},null,null,{"$f":"O101*'I_Global Inputs'!$F$63","v":1787.7893411676334},{"$f":"IF($F101=\"Luminaire\",IF((MID($B101,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB101),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB101)),IF($F101=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB101),-PMT(return_on_assests_pct,pole_lifespan,$AB101))) - Y101","v":0}]
[null,{"$f":"IF(OR(F102=\"Luminaire\",F102=\"NW\"),_xlfn.XLOOKUP($H102,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F102=\"Bracket\",_xlfn.XLOOKUP($H102,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H102,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"Bourke Hill 34W LED Aeroscreen luminaire Top Entry"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H102,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H102,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H102,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0163",null,{"$f":"IF(OR(F102=\"Luminaire\",F102=\"NW\"),_xlfn.XLOOKUP($H102,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F102=\"Bracket\",_xlfn.XLOOKUP($H102,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H102,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1100.0244104822859},{"$f":"IF(F102=\"Column\",I_CAPEX!$G$45,IF(OR(B102=$B$114,B102=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F102=\"Luminaire\",F102=\"NW\"),IF(C102=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F102=\"Bracket\",IF(C102=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F102=\"Column\",IF(C102=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},1113.0255791734382,{"$f":"SUM(J102:L102)*I_CAPEX!$D$13","v":465.60896629244354},1578.6345454658817,null,{"$f":"IF($F102=\"Luminaire\",IF((MID($B102,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M102),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M102)),IF($F102=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M102),-PMT(return_on_assests_pct,pole_lifespan,$M102)))","v":76.087980983183641},{"$f":"IF($F102=\"Luminaire\",IF((MID($B102,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N102),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N102)),IF($F102=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N102),-PMT(return_on_assests_pct,pole_lifespan,$N102)))","v":31.829678343213303},{"$f":"IF($F102=\"Luminaire\",IF((MID($B102,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O102),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O102)),IF($F102=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O102),-PMT(return_on_assests_pct,pole_lifespan,$O102)))","v":107.91765932639693},null,null,null,{"$f":"Q102*'I_Global Inputs'!$F$63","v":86.168950111602143},{"$f":"R102*'I_Global Inputs'!$F$63","v":36.046822767328614},{"$f":"S102*'I_Global Inputs'!$F$63","v":122.21577287893075},null,null,{"$f":"O102*'I_Global Inputs'!$F$63","v":1787.7893411676334},{"$f":"IF($F102=\"Luminaire\",IF((MID($B102,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB102),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB102)),IF($F102=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB102),-PMT(return_on_assests_pct,pole_lifespan,$AB102))) - Y102","v":0}]
[null,{"$f":"IF(OR(F103=\"Luminaire\",F103=\"NW\"),_xlfn.XLOOKUP($H103,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F103=\"Bracket\",_xlfn.XLOOKUP($H103,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H103,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"Bourke Hill 17W LED Aeroscreen luminaire Side Entry"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H103,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H103,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H103,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0167",null,{"$f":"IF(OR(F103=\"Luminaire\",F103=\"NW\"),_xlfn.XLOOKUP($H103,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F103=\"Bracket\",_xlfn.XLOOKUP($H103,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H103,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1100.0244104822859},{"$f":"IF(F103=\"Column\",I_CAPEX!$G$45,IF(OR(B103=$B$114,B103=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F103=\"Luminaire\",F103=\"NW\"),IF(C103=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F103=\"Bracket\",IF(C103=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F103=\"Column\",IF(C103=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},1113.0255791734382,{"$f":"SUM(J103:L103)*I_CAPEX!$D$13","v":465.60896629244354},1578.6345454658817,null,{"$f":"IF($F103=\"Luminaire\",IF((MID($B103,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M103),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M103)),IF($F103=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M103),-PMT(return_on_assests_pct,pole_lifespan,$M103)))","v":76.087980983183641},{"$f":"IF($F103=\"Luminaire\",IF((MID($B103,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N103),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N103)),IF($F103=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N103),-PMT(return_on_assests_pct,pole_lifespan,$N103)))","v":31.829678343213303},{"$f":"IF($F103=\"Luminaire\",IF((MID($B103,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O103),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O103)),IF($F103=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O103),-PMT(return_on_assests_pct,pole_lifespan,$O103)))","v":107.91765932639693},null,null,null,{"$f":"Q103*'I_Global Inputs'!$F$63","v":86.168950111602143},{"$f":"R103*'I_Global Inputs'!$F$63","v":36.046822767328614},{"$f":"S103*'I_Global Inputs'!$F$63","v":122.21577287893075},null,null,{"$f":"O103*'I_Global Inputs'!$F$63","v":1787.7893411676334},{"$f":"IF($F103=\"Luminaire\",IF((MID($B103,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB103),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB103)),IF($F103=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB103),-PMT(return_on_assests_pct,pole_lifespan,$AB103))) - Y103","v":0}]
[null,{"$f":"IF(OR(F104=\"Luminaire\",F104=\"NW\"),_xlfn.XLOOKUP($H104,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F104=\"Bracket\",_xlfn.XLOOKUP($H104,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H104,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"Bourke Hill 34W LED Aeroscreen luminaire Side Entry"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H104,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H104,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H104,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0171",null,{"$f":"IF(OR(F104=\"Luminaire\",F104=\"NW\"),_xlfn.XLOOKUP($H104,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F104=\"Bracket\",_xlfn.XLOOKUP($H104,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H104,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1100.0244104822859},{"$f":"IF(F104=\"Column\",I_CAPEX!$G$45,IF(OR(B104=$B$114,B104=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F104=\"Luminaire\",F104=\"NW\"),IF(C104=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F104=\"Bracket\",IF(C104=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F104=\"Column\",IF(C104=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},1113.0255791734382,{"$f":"SUM(J104:L104)*I_CAPEX!$D$13","v":465.60896629244354},1578.6345454658817,null,{"$f":"IF($F104=\"Luminaire\",IF((MID($B104,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M104),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M104)),IF($F104=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M104),-PMT(return_on_assests_pct,pole_lifespan,$M104)))","v":76.087980983183641},{"$f":"IF($F104=\"Luminaire\",IF((MID($B104,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N104),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N104)),IF($F104=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N104),-PMT(return_on_assests_pct,pole_lifespan,$N104)))","v":31.829678343213303},{"$f":"IF($F104=\"Luminaire\",IF((MID($B104,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O104),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O104)),IF($F104=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O104),-PMT(return_on_assests_pct,pole_lifespan,$O104)))","v":107.91765932639693},null,null,null,{"$f":"Q104*'I_Global Inputs'!$F$63","v":86.168950111602143},{"$f":"R104*'I_Global Inputs'!$F$63","v":36.046822767328614},{"$f":"S104*'I_Global Inputs'!$F$63","v":122.21577287893075},null,null,{"$f":"O104*'I_Global Inputs'!$F$63","v":1787.7893411676334},{"$f":"IF($F104=\"Luminaire\",IF((MID($B104,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB104),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB104)),IF($F104=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB104),-PMT(return_on_assests_pct,pole_lifespan,$AB104))) - Y104","v":0}]
[null,{"$f":"IF(OR(F105=\"Luminaire\",F105=\"NW\"),_xlfn.XLOOKUP($H105,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F105=\"Bracket\",_xlfn.XLOOKUP($H105,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H105,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"Parkville 80W LED Aeroscreen luminaire Top Entry"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H105,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H105,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H105,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0175",null,{"$f":"IF(OR(F105=\"Luminaire\",F105=\"NW\"),_xlfn.XLOOKUP($H105,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F105=\"Bracket\",_xlfn.XLOOKUP($H105,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H105,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1812.1430938770413},{"$f":"IF(F105=\"Column\",I_CAPEX!$G$45,IF(OR(B105=$B$114,B105=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F105=\"Luminaire\",F105=\"NW\"),IF(C105=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F105=\"Bracket\",IF(C105=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F105=\"Column\",IF(C105=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},1980.0467575306204,{"$f":"SUM(J105:L105)*I_CAPEX!$D$13","v":828.30758001912602},2808.3543375497466,null,{"$f":"IF($F105=\"Luminaire\",IF((MID($B105,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M105),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M105)),IF($F105=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M105),-PMT(return_on_assests_pct,pole_lifespan,$M105)))","v":135.35875801227016},{"$f":"IF($F105=\"Luminaire\",IF((MID($B105,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N105),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N105)),IF($F105=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N105),-PMT(return_on_assests_pct,pole_lifespan,$N105)))","v":56.624261450959253},{"$f":"IF($F105=\"Luminaire\",IF((MID($B105,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O105),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O105)),IF($F105=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O105),-PMT(return_on_assests_pct,pole_lifespan,$O105)))","v":191.98301946322943},null,null,null,{"$f":"Q105*'I_Global Inputs'!$F$63","v":153.29256888687266},{"$f":"R105*'I_Global Inputs'!$F$63","v":64.126463825507457},{"$f":"S105*'I_Global Inputs'!$F$63","v":217.41903271238013},null,null,{"$f":"O105*'I_Global Inputs'!$F$63","v":3180.4358806880282},{"$f":"IF($F105=\"Luminaire\",IF((MID($B105,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB105),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB105)),IF($F105=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB105),-PMT(return_on_assests_pct,pole_lifespan,$AB105))) - Y105","v":0}]
[null,{"$f":"IF(OR(F106=\"Luminaire\",F106=\"NW\"),_xlfn.XLOOKUP($H106,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F106=\"Bracket\",_xlfn.XLOOKUP($H106,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H106,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"Parkville 100W LED Aeroscreen luminaire Top Entry"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H106,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H106,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H106,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0179",null,{"$f":"IF(OR(F106=\"Luminaire\",F106=\"NW\"),_xlfn.XLOOKUP($H106,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F106=\"Bracket\",_xlfn.XLOOKUP($H106,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H106,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1812.1430938770413},{"$f":"IF(F106=\"Column\",I_CAPEX!$G$45,IF(OR(B106=$B$114,B106=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F106=\"Luminaire\",F106=\"NW\"),IF(C106=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F106=\"Bracket\",IF(C106=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F106=\"Column\",IF(C106=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},1980.0467575306204,{"$f":"SUM(J106:L106)*I_CAPEX!$D$13","v":828.30758001912602},2808.3543375497466,null,{"$f":"IF($F106=\"Luminaire\",IF((MID($B106,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M106),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M106)),IF($F106=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M106),-PMT(return_on_assests_pct,pole_lifespan,$M106)))","v":135.35875801227016},{"$f":"IF($F106=\"Luminaire\",IF((MID($B106,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N106),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N106)),IF($F106=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N106),-PMT(return_on_assests_pct,pole_lifespan,$N106)))","v":56.624261450959253},{"$f":"IF($F106=\"Luminaire\",IF((MID($B106,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O106),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O106)),IF($F106=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O106),-PMT(return_on_assests_pct,pole_lifespan,$O106)))","v":191.98301946322943},null,null,null,{"$f":"Q106*'I_Global Inputs'!$F$63","v":153.29256888687266},{"$f":"R106*'I_Global Inputs'!$F$63","v":64.126463825507457},{"$f":"S106*'I_Global Inputs'!$F$63","v":217.41903271238013},null,null,{"$f":"O106*'I_Global Inputs'!$F$63","v":3180.4358806880282},{"$f":"IF($F106=\"Luminaire\",IF((MID($B106,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB106),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB106)),IF($F106=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB106),-PMT(return_on_assests_pct,pole_lifespan,$AB106))) - Y106","v":0}]
[null,{"$f":"IF(OR(F107=\"Luminaire\",F107=\"NW\"),_xlfn.XLOOKUP($H107,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F107=\"Bracket\",_xlfn.XLOOKUP($H107,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H107,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"Parkville 155W LED Aeroscreen luminaire Top Entry"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H107,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H107,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H107,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0183",null,{"$f":"IF(OR(F107=\"Luminaire\",F107=\"NW\"),_xlfn.XLOOKUP($H107,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F107=\"Bracket\",_xlfn.XLOOKUP($H107,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H107,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1862.7445861930942},{"$f":"IF(F107=\"Column\",I_CAPEX!$G$45,IF(OR(B107=$B$114,B107=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F107=\"Luminaire\",F107=\"NW\"),IF(C107=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F107=\"Bracket\",IF(C107=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F107=\"Column\",IF(C107=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},2030.6482498466733,{"$f":"SUM(J107:L107)*I_CAPEX!$D$13","v":849.47556480850437},2880.1238146551777,null,{"$f":"IF($F107=\"Luminaire\",IF((MID($B107,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M107),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M107)),IF($F107=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M107),-PMT(return_on_assests_pct,pole_lifespan,$M107)))","v":138.81794660335697},{"$f":"IF($F107=\"Luminaire\",IF((MID($B107,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N107),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N107)),IF($F107=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N107),-PMT(return_on_assests_pct,pole_lifespan,$N107)))","v":58.071334415178669},{"$f":"IF($F107=\"Luminaire\",IF((MID($B107,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O107),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O107)),IF($F107=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O107),-PMT(return_on_assests_pct,pole_lifespan,$O107)))","v":196.88928101853563},null,null,null,{"$f":"Q107*'I_Global Inputs'!$F$63","v":157.21006867173173},{"$f":"R107*'I_Global Inputs'!$F$63","v":65.765260866123228},{"$f":"S107*'I_Global Inputs'!$F$63","v":222.97532953785495},null,null,{"$f":"O107*'I_Global Inputs'!$F$63","v":3261.7141642266661},{"$f":"IF($F107=\"Luminaire\",IF((MID($B107,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB107),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB107)),IF($F107=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB107),-PMT(return_on_assests_pct,pole_lifespan,$AB107))) - Y107","v":0}]
[null,{"$f":"IF(OR(F108=\"Luminaire\",F108=\"NW\"),_xlfn.XLOOKUP($H108,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F108=\"Bracket\",_xlfn.XLOOKUP($H108,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H108,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"Parkville 80W LED Aeroscreen luminaire Side Entry"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H108,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H108,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H108,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0187",null,{"$f":"IF(OR(F108=\"Luminaire\",F108=\"NW\"),_xlfn.XLOOKUP($H108,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F108=\"Bracket\",_xlfn.XLOOKUP($H108,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H108,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1857.1221981579772},{"$f":"IF(F108=\"Column\",I_CAPEX!$G$45,IF(OR(B108=$B$114,B108=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F108=\"Luminaire\",F108=\"NW\"),IF(C108=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F108=\"Bracket\",IF(C108=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F108=\"Column\",IF(C108=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},2025.0258618115563,{"$f":"SUM(J108:L108)*I_CAPEX!$D$13","v":847.1235664985735},2872.1494283101297,null,{"$f":"IF($F108=\"Luminaire\",IF((MID($B108,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M108),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M108)),IF($F108=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M108),-PMT(return_on_assests_pct,pole_lifespan,$M108)))","v":138.43359231545841},{"$f":"IF($F108=\"Luminaire\",IF((MID($B108,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N108),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N108)),IF($F108=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N108),-PMT(return_on_assests_pct,pole_lifespan,$N108)))","v":57.910548530265402},{"$f":"IF($F108=\"Luminaire\",IF((MID($B108,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O108),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O108)),IF($F108=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O108),-PMT(return_on_assests_pct,pole_lifespan,$O108)))","v":196.34414084572381},null,null,null,{"$f":"Q108*'I_Global Inputs'!$F$63","v":156.77479091785847},{"$f":"R108*'I_Global Inputs'!$F$63","v":65.583172306054806},{"$f":"S108*'I_Global Inputs'!$F$63","v":222.35796322391329},null,null,{"$f":"O108*'I_Global Inputs'!$F$63","v":3252.6832438334841},{"$f":"IF($F108=\"Luminaire\",IF((MID($B108,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB108),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB108)),IF($F108=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB108),-PMT(return_on_assests_pct,pole_lifespan,$AB108))) - Y108","v":0}]
[null,{"$f":"IF(OR(F109=\"Luminaire\",F109=\"NW\"),_xlfn.XLOOKUP($H109,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F109=\"Bracket\",_xlfn.XLOOKUP($H109,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H109,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"Parkville 100W LED Aeroscreen luminaire Side Entry"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H109,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H109,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H109,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0191",null,{"$f":"IF(OR(F109=\"Luminaire\",F109=\"NW\"),_xlfn.XLOOKUP($H109,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F109=\"Bracket\",_xlfn.XLOOKUP($H109,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H109,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1857.1221981579772},{"$f":"IF(F109=\"Column\",I_CAPEX!$G$45,IF(OR(B109=$B$114,B109=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F109=\"Luminaire\",F109=\"NW\"),IF(C109=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F109=\"Bracket\",IF(C109=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F109=\"Column\",IF(C109=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},2025.0258618115563,{"$f":"SUM(J109:L109)*I_CAPEX!$D$13","v":847.1235664985735},2872.1494283101297,null,{"$f":"IF($F109=\"Luminaire\",IF((MID($B109,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M109),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M109)),IF($F109=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M109),-PMT(return_on_assests_pct,pole_lifespan,$M109)))","v":138.43359231545841},{"$f":"IF($F109=\"Luminaire\",IF((MID($B109,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N109),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N109)),IF($F109=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N109),-PMT(return_on_assests_pct,pole_lifespan,$N109)))","v":57.910548530265402},{"$f":"IF($F109=\"Luminaire\",IF((MID($B109,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O109),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O109)),IF($F109=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O109),-PMT(return_on_assests_pct,pole_lifespan,$O109)))","v":196.34414084572381},null,null,null,{"$f":"Q109*'I_Global Inputs'!$F$63","v":156.77479091785847},{"$f":"R109*'I_Global Inputs'!$F$63","v":65.583172306054806},{"$f":"S109*'I_Global Inputs'!$F$63","v":222.35796322391329},null,null,{"$f":"O109*'I_Global Inputs'!$F$63","v":3252.6832438334841},{"$f":"IF($F109=\"Luminaire\",IF((MID($B109,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB109),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB109)),IF($F109=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB109),-PMT(return_on_assests_pct,pole_lifespan,$AB109))) - Y109","v":0}]
[null,{"$f":"IF(OR(F110=\"Luminaire\",F110=\"NW\"),_xlfn.XLOOKUP($H110,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F110=\"Bracket\",_xlfn.XLOOKUP($H110,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H110,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"Parkville 155W LED Aeroscreen luminaire Side Entry"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H110,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H110,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H110,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0195",null,{"$f":"IF(OR(F110=\"Luminaire\",F110=\"NW\"),_xlfn.XLOOKUP($H110,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F110=\"Bracket\",_xlfn.XLOOKUP($H110,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H110,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1907.72369047403},{"$f":"IF(F110=\"Column\",I_CAPEX!$G$45,IF(OR(B110=$B$114,B110=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F110=\"Luminaire\",F110=\"NW\"),IF(C110=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F110=\"Bracket\",IF(C110=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F110=\"Column\",IF(C110=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},2075.6273541276091,{"$f":"SUM(J110:L110)*I_CAPEX!$D$13","v":868.29155128795185},2943.9189054155609,null,{"$f":"IF($F110=\"Luminaire\",IF((MID($B110,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M110),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M110)),IF($F110=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M110),-PMT(return_on_assests_pct,pole_lifespan,$M110)))","v":141.89278090654523},{"$f":"IF($F110=\"Luminaire\",IF((MID($B110,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N110),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N110)),IF($F110=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N110),-PMT(return_on_assests_pct,pole_lifespan,$N110)))","v":59.357621494484818},{"$f":"IF($F110=\"Luminaire\",IF((MID($B110,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O110),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O110)),IF($F110=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O110),-PMT(return_on_assests_pct,pole_lifespan,$O110)))","v":201.25040240103004},null,null,null,{"$f":"Q110*'I_Global Inputs'!$F$63","v":160.69229070271754},{"$f":"R110*'I_Global Inputs'!$F$63","v":67.221969346670591},{"$f":"S110*'I_Global Inputs'!$F$63","v":227.91426004938813},null,null,{"$f":"O110*'I_Global Inputs'!$F$63","v":3333.9615273721215},{"$f":"IF($F110=\"Luminaire\",IF((MID($B110,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB110),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB110)),IF($F110=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB110),-PMT(return_on_assests_pct,pole_lifespan,$AB110))) - Y110","v":0}]
[null,{"$f":"IF(OR(F111=\"Luminaire\",F111=\"NW\"),_xlfn.XLOOKUP($H111,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F111=\"Bracket\",_xlfn.XLOOKUP($H111,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H111,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"Kensington 17W LED 3000k"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H111,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H111,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H111,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0199",null,{"$f":"IF(OR(F111=\"Luminaire\",F111=\"NW\"),_xlfn.XLOOKUP($H111,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F111=\"Bracket\",_xlfn.XLOOKUP($H111,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H111,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1325.9319617332862},{"$f":"IF(F111=\"Column\",I_CAPEX!$G$45,IF(OR(B111=$B$114,B111=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F111=\"Luminaire\",F111=\"NW\"),IF(C111=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F111=\"Bracket\",IF(C111=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F111=\"Column\",IF(C111=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},1338.9331304244386,{"$f":"SUM(J111:L111)*I_CAPEX!$D$13","v":560.11225838546829},1899.0453888099069,null,{"$f":"IF($F111=\"Luminaire\",IF((MID($B111,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M111),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M111)),IF($F111=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M111),-PMT(return_on_assests_pct,pole_lifespan,$M111)))","v":91.531336270946724},{"$f":"IF($F111=\"Luminaire\",IF((MID($B111,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N111),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N111)),IF($F111=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N111),-PMT(return_on_assests_pct,pole_lifespan,$N111)))","v":38.290055199028444},{"$f":"IF($F111=\"Luminaire\",IF((MID($B111,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O111),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O111)),IF($F111=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O111),-PMT(return_on_assests_pct,pole_lifespan,$O111)))","v":129.82139146997517},null,null,null,{"$f":"Q111*'I_Global Inputs'!$F$63","v":103.65841026222849},{"$f":"R111*'I_Global Inputs'!$F$63","v":43.363141110877741},{"$f":"S111*'I_Global Inputs'!$F$63","v":147.02155137310623},null,null,{"$f":"O111*'I_Global Inputs'!$F$63","v":2150.6517225656848},{"$f":"IF($F111=\"Luminaire\",IF((MID($B111,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB111),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB111)),IF($F111=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB111),-PMT(return_on_assests_pct,pole_lifespan,$AB111))) - Y111","v":0}]
[null,{"$f":"IF(OR(F112=\"Luminaire\",F112=\"NW\"),_xlfn.XLOOKUP($H112,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F112=\"Bracket\",_xlfn.XLOOKUP($H112,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H112,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"Kensington 34W LED 3000k"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H112,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H112,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H112,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0203",null,{"$f":"IF(OR(F112=\"Luminaire\",F112=\"NW\"),_xlfn.XLOOKUP($H112,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F112=\"Bracket\",_xlfn.XLOOKUP($H112,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H112,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1319.2975438518481},{"$f":"IF(F112=\"Column\",I_CAPEX!$G$45,IF(OR(B112=$B$114,B112=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F112=\"Luminaire\",F112=\"NW\"),IF(C112=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F112=\"Bracket\",IF(C112=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F112=\"Column\",IF(C112=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},1332.2987125430004,{"$f":"SUM(J112:L112)*I_CAPEX!$D$13","v":557.33690037974975},1889.6356129227502,null,{"$f":"IF($F112=\"Luminaire\",IF((MID($B112,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M112),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M112)),IF($F112=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M112),-PMT(return_on_assests_pct,pole_lifespan,$M112)))","v":91.077798211226437},{"$f":"IF($F112=\"Luminaire\",IF((MID($B112,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N112),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N112)),IF($F112=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N112),-PMT(return_on_assests_pct,pole_lifespan,$N112)))","v":38.10032785483078},{"$f":"IF($F112=\"Luminaire\",IF((MID($B112,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O112),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O112)),IF($F112=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O112),-PMT(return_on_assests_pct,pole_lifespan,$O112)))","v":129.17812606605722},null,null,null,{"$f":"Q112*'I_Global Inputs'!$F$63","v":103.14478251265805},{"$f":"R112*'I_Global Inputs'!$F$63","v":43.148276609996998},{"$f":"S112*'I_Global Inputs'!$F$63","v":146.29305912265505},null,null,{"$f":"O112*'I_Global Inputs'!$F$63","v":2139.9952365017298},{"$f":"IF($F112=\"Luminaire\",IF((MID($B112,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB112),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB112)),IF($F112=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB112),-PMT(return_on_assests_pct,pole_lifespan,$AB112))) - Y112","v":0}]
[null,{"$f":"IF(OR(F113=\"Luminaire\",F113=\"NW\"),_xlfn.XLOOKUP($H113,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F113=\"Bracket\",_xlfn.XLOOKUP($H113,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H113,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED210-Emilio Catenary 71W"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H113,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H113,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H113,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0210",null,{"$f":"IF(OR(F113=\"Luminaire\",F113=\"NW\"),_xlfn.XLOOKUP($H113,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F113=\"Bracket\",_xlfn.XLOOKUP($H113,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H113,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":914.56898366709913},{"$f":"IF(F113=\"Column\",I_CAPEX!$G$45,IF(OR(B113=$B$114,B113=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F113=\"Luminaire\",F113=\"NW\"),IF(C113=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F113=\"Bracket\",IF(C113=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F113=\"Column\",IF(C113=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},1082.4726473206783,{"$f":"SUM(J113:L113)*I_CAPEX!$D$13","v":452.82784132698555},1535.3004886476638,null,{"$f":"IF($F113=\"Luminaire\",IF((MID($B113,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M113),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M113)),IF($F113=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M113),-PMT(return_on_assests_pct,pole_lifespan,$M113)))","v":128.09022499040276},{"$f":"IF($F113=\"Luminaire\",IF((MID($B113,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N113),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N113)),IF($F113=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N113),-PMT(return_on_assests_pct,pole_lifespan,$N113)))","v":53.583635781522766},{"$f":"IF($F113=\"Luminaire\",IF((MID($B113,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O113),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O113)),IF($F113=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O113),-PMT(return_on_assests_pct,pole_lifespan,$O113)))","v":181.67386077192549},null,null,null,{"$f":"Q113*'I_Global Inputs'!$F$63","v":145.06102099648706},{"$f":"R113*'I_Global Inputs'!$F$63","v":60.682982762767246},{"$f":"S113*'I_Global Inputs'!$F$63","v":205.74400375925427},null,null,{"$f":"O113*'I_Global Inputs'!$F$63","v":1738.7139138550381},{"$f":"IF($F113=\"Luminaire\",IF((MID($B113,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB113),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB113)),IF($F113=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB113),-PMT(return_on_assests_pct,pole_lifespan,$AB113))) - Y113","v":0}]
[null,{"$f":"IF(OR(F114=\"Luminaire\",F114=\"NW\"),_xlfn.XLOOKUP($H114,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F114=\"Bracket\",_xlfn.XLOOKUP($H114,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H114,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED214-GE Area Lighter Flood Light 150W"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H114,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H114,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H114,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0214",null,{"$f":"IF(OR(F114=\"Luminaire\",F114=\"NW\"),_xlfn.XLOOKUP($H114,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F114=\"Bracket\",_xlfn.XLOOKUP($H114,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H114,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":371.36292113112489},{"$f":"IF(F114=\"Column\",I_CAPEX!$G$45,IF(OR(B114=$B$114,B114=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F114=\"Luminaire\",F114=\"NW\"),IF(C114=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F114=\"Bracket\",IF(C114=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F114=\"Column\",IF(C114=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},{"$f":"SUM(J114:L114)","v":539.26658478470404},{"$f":"SUM(J114:L114)*I_CAPEX!$D$13","v":225.58992515169905},{"$f":"SUM(M114:N114)","v":764.85650993640309},null,{"$f":"IF($F114=\"Luminaire\",IF((MID($B114,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M114),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M114)),IF($F114=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M114),-PMT(return_on_assests_pct,pole_lifespan,$M114)))","v":63.812031043788309},{"$f":"IF($F114=\"Luminaire\",IF((MID($B114,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N114),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N114)),IF($F114=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N114),-PMT(return_on_assests_pct,pole_lifespan,$N114)))","v":26.694313560506032},{"$f":"IF($F114=\"Luminaire\",IF((MID($B114,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O114),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O114)),IF($F114=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O114),-PMT(return_on_assests_pct,pole_lifespan,$O114)))","v":90.506344604294341},null,null,null,{"$f":"Q114*'I_Global Inputs'!$F$63","v":72.266547863156774},{"$f":"R114*'I_Global Inputs'!$F$63","v":30.231068609470469},{"$f":"S114*'I_Global Inputs'!$F$63","v":102.49761647262724},null,null,{"$f":"O114*'I_Global Inputs'!$F$63","v":866.1930780080794},{"$f":"IF($F114=\"Luminaire\",IF((MID($B114,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB114),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB114)),IF($F114=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB114),-PMT(return_on_assests_pct,pole_lifespan,$AB114))) - Y114","v":0}]
[null,{"$f":"IF(OR(F115=\"Luminaire\",F115=\"NW\"),_xlfn.XLOOKUP($H115,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F115=\"Bracket\",_xlfn.XLOOKUP($H115,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H115,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED218-GE Area Lighter Flood Light 240W"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H115,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H115,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H115,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0218",null,{"$f":"IF(OR(F115=\"Luminaire\",F115=\"NW\"),_xlfn.XLOOKUP($H115,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F115=\"Bracket\",_xlfn.XLOOKUP($H115,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H115,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":459.07217447894982},{"$f":"IF(F115=\"Column\",I_CAPEX!$G$45,IF(OR(B115=$B$114,B115=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F115=\"Luminaire\",F115=\"NW\"),IF(C115=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F115=\"Bracket\",IF(C115=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F115=\"Column\",IF(C115=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},626.97583813252891,{"$f":"SUM(J115:L115)*I_CAPEX!$D$13","v":262.28109878662156},889.25693691915046,null,{"$f":"IF($F115=\"Luminaire\",IF((MID($B115,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M115),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M115)),IF($F115=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M115),-PMT(return_on_assests_pct,pole_lifespan,$M115)))","v":74.19076719279964},{"$f":"IF($F115=\"Luminaire\",IF((MID($B115,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N115),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N115)),IF($F115=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N115),-PMT(return_on_assests_pct,pole_lifespan,$N115)))","v":31.036022053272099},{"$f":"IF($F115=\"Luminaire\",IF((MID($B115,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O115),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O115)),IF($F115=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O115),-PMT(return_on_assests_pct,pole_lifespan,$O115)))","v":105.22678924607175},null,null,null,{"$f":"Q115*'I_Global Inputs'!$F$63","v":84.020372657683723},{"$f":"R115*'I_Global Inputs'!$F$63","v":35.148014199010603},{"$f":"S115*'I_Global Inputs'!$F$63","v":119.16838685669434},null,null,{"$f":"O115*'I_Global Inputs'!$F$63","v":1007.0754361417181},{"$f":"IF($F115=\"Luminaire\",IF((MID($B115,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB115),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB115)),IF($F115=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB115),-PMT(return_on_assests_pct,pole_lifespan,$AB115))) - Y115","v":0}]
[null,{"$f":"IF(OR(F116=\"Luminaire\",F116=\"NW\"),_xlfn.XLOOKUP($H116,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F116=\"Bracket\",_xlfn.XLOOKUP($H116,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H116,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED222-Sirkel Catenary 100W"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H116,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H116,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H116,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0222",null,{"$f":"IF(OR(F116=\"Luminaire\",F116=\"NW\"),_xlfn.XLOOKUP($H116,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F116=\"Bracket\",_xlfn.XLOOKUP($H116,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H116,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1471.2799514703804},{"$f":"IF(F116=\"Column\",I_CAPEX!$G$45,IF(OR(B116=$B$114,B116=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F116=\"Luminaire\",F116=\"NW\"),IF(C116=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F116=\"Bracket\",IF(C116=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F116=\"Column\",IF(C116=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},{"$f":"SUM(J116:L116)","v":1639.1836151239595},{"$f":"SUM(J116:L116)*I_CAPEX!$D$13","v":685.71522782806426},{"$f":"SUM(M116:N116)","v":2324.8988429520236},null,{"$f":"IF($F116=\"Luminaire\",IF((MID($B116,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M116),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M116)),IF($F116=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M116),-PMT(return_on_assests_pct,pole_lifespan,$M116)))","v":193.96646980550344},{"$f":"IF($F116=\"Luminaire\",IF((MID($B116,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N116),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N116)),IF($F116=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N116),-PMT(return_on_assests_pct,pole_lifespan,$N116)))","v":81.141466280229906},{"$f":"IF($F116=\"Luminaire\",IF((MID($B116,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O116),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O116)),IF($F116=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O116),-PMT(return_on_assests_pct,pole_lifespan,$O116)))","v":275.10793608573334},null,null,null,{"$f":"Q116*'I_Global Inputs'!$F$63","v":219.66527228115015},{"$f":"R116*'I_Global Inputs'!$F$63","v":91.891976492695576},{"$f":"S116*'I_Global Inputs'!$F$63","v":311.55724877384574},null,null,{"$f":"O116*'I_Global Inputs'!$F$63","v":2632.9269067756013},{"$f":"IF($F116=\"Luminaire\",IF((MID($B116,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB116),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB116)),IF($F116=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB116),-PMT(return_on_assests_pct,pole_lifespan,$AB116))) - Y116","v":0}]
[null,{"$f":"IF(OR(F117=\"Luminaire\",F117=\"NW\"),_xlfn.XLOOKUP($H117,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F117=\"Bracket\",_xlfn.XLOOKUP($H117,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H117,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED 76W Luminaire, IGNIS 1 036 RMS5 4000K, 675mA"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H117,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H117,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H117,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0223",null,{"$f":"IF(OR(F117=\"Luminaire\",F117=\"NW\"),_xlfn.XLOOKUP($H117,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F117=\"Bracket\",_xlfn.XLOOKUP($H117,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H117,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":449.68662910972017},{"$f":"IF(F117=\"Column\",I_CAPEX!$G$45,IF(OR(B117=$B$114,B117=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F117=\"Luminaire\",F117=\"NW\"),IF(C117=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F117=\"Bracket\",IF(C117=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F117=\"Column\",IF(C117=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},617.5902927632992,{"$f":"SUM(J117:L117)*I_CAPEX!$D$13","v":258.35486909412595},875.94516185742509,null,{"$f":"IF($F117=\"Luminaire\",IF((MID($B117,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M117),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M117)),IF($F117=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M117),-PMT(return_on_assests_pct,pole_lifespan,$M117)))","v":73.080164887071248},{"$f":"IF($F117=\"Luminaire\",IF((MID($B117,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N117),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N117)),IF($F117=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N117),-PMT(return_on_assests_pct,pole_lifespan,$N117)))","v":30.571426808375552},{"$f":"IF($F117=\"Luminaire\",IF((MID($B117,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O117),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O117)),IF($F117=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O117),-PMT(return_on_assests_pct,pole_lifespan,$O117)))","v":103.6515916954468},null,null,null,{"$f":"Q117*'I_Global Inputs'!$F$63","v":82.762625593830222},{"$f":"R117*'I_Global Inputs'!$F$63","v":34.621864287260074},{"$f":"S117*'I_Global Inputs'!$F$63","v":117.38448988109029},null,null,{"$f":"O117*'I_Global Inputs'!$F$63","v":991.99997131312443},{"$f":"IF($F117=\"Luminaire\",IF((MID($B117,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB117),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB117)),IF($F117=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB117),-PMT(return_on_assests_pct,pole_lifespan,$AB117))) - Y117","v":0}]
[null,{"$f":"IF(OR(F118=\"Luminaire\",F118=\"NW\"),_xlfn.XLOOKUP($H118,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F118=\"Bracket\",_xlfn.XLOOKUP($H118,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H118,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0240-GE EVOLVE CAT V LEOPARD 204W"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H118,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H118,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H118,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0240",null,{"$f":"IF(OR(F118=\"Luminaire\",F118=\"NW\"),_xlfn.XLOOKUP($H118,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F118=\"Bracket\",_xlfn.XLOOKUP($H118,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H118,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":627.92215844849466},{"$f":"IF(F118=\"Column\",I_CAPEX!$G$45,IF(OR(B118=$B$114,B118=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F118=\"Luminaire\",F118=\"NW\"),IF(C118=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F118=\"Bracket\",IF(C118=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F118=\"Column\",IF(C118=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},{"$f":"SUM(J118:L118)","v":795.82582210207374},{"$f":"SUM(J118:L118)*I_CAPEX!$D$13","v":332.91565379203234},{"$f":"SUM(M118:N118)","v":1128.7414758941061},null,{"$f":"IF($F118=\"Luminaire\",IF((MID($B118,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M118),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M118)),IF($F118=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M118),-PMT(return_on_assests_pct,pole_lifespan,$M118)))","v":94.170978692663695},{"$f":"IF($F118=\"Luminaire\",IF((MID($B118,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N118),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N118)),IF($F118=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N118),-PMT(return_on_assests_pct,pole_lifespan,$N118)))","v":39.394289641034739},{"$f":"IF($F118=\"Luminaire\",IF((MID($B118,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O118),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O118)),IF($F118=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O118),-PMT(return_on_assests_pct,pole_lifespan,$O118)))","v":133.56526833369844},null,null,null,{"$f":"Q118*'I_Global Inputs'!$F$63","v":106.64778142453687},{"$f":"R118*'I_Global Inputs'!$F$63","v":44.613676626674682},{"$f":"S118*'I_Global Inputs'!$F$63","v":151.26145805121155},null,null,{"$f":"O118*'I_Global Inputs'!$F$63","v":1278.2895099649388},{"$f":"IF($F118=\"Luminaire\",IF((MID($B118,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB118),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB118)),IF($F118=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB118),-PMT(return_on_assests_pct,pole_lifespan,$AB118))) - Y118","v":0}]
[null,{"$f":"IF(OR(F119=\"Luminaire\",F119=\"NW\"),_xlfn.XLOOKUP($H119,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F119=\"Bracket\",_xlfn.XLOOKUP($H119,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H119,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0241-GE EVOLVE CAT V LEOPARD 204W - Zhaga"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H119,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H119,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H119,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0241",null,{"$f":"IF(OR(F119=\"Luminaire\",F119=\"NW\"),_xlfn.XLOOKUP($H119,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F119=\"Bracket\",_xlfn.XLOOKUP($H119,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H119,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":639.56030979081015},{"$f":"IF(F119=\"Column\",I_CAPEX!$G$45,IF(OR(B119=$B$114,B119=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F119=\"Luminaire\",F119=\"NW\"),IF(C119=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F119=\"Bracket\",IF(C119=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F119=\"Column\",IF(C119=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},807.46397344438924,{"$f":"SUM(J119:L119)*I_CAPEX!$D$13","v":337.78421002060946},1145.2481834649986,null,{"$f":"IF($F119=\"Luminaire\",IF((MID($B119,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M119),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M119)),IF($F119=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M119),-PMT(return_on_assests_pct,pole_lifespan,$M119)))","v":95.548134436598104},{"$f":"IF($F119=\"Luminaire\",IF((MID($B119,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N119),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N119)),IF($F119=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N119),-PMT(return_on_assests_pct,pole_lifespan,$N119)))","v":39.970391461473739},{"$f":"IF($F119=\"Luminaire\",IF((MID($B119,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O119),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O119)),IF($F119=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O119),-PMT(return_on_assests_pct,pole_lifespan,$O119)))","v":135.51852589807183},null,null,null,{"$f":"Q119*'I_Global Inputs'!$F$63","v":108.20739784570617},{"$f":"R119*'I_Global Inputs'!$F$63","v":45.266106726450666},{"$f":"S119*'I_Global Inputs'!$F$63","v":153.47350457215683},null,null,{"$f":"O119*'I_Global Inputs'!$F$63","v":1296.9832069562865},{"$f":"IF($F119=\"Luminaire\",IF((MID($B119,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB119),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB119)),IF($F119=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB119),-PMT(return_on_assests_pct,pole_lifespan,$AB119))) - Y119","v":0}]
[null,{"$f":"IF(OR(F120=\"Luminaire\",F120=\"NW\"),_xlfn.XLOOKUP($H120,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F120=\"Bracket\",_xlfn.XLOOKUP($H120,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H120,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0244-GE EVOLVE CAT V LEOPARD 122W"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H120,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H120,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H120,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0244",null,{"$f":"IF(OR(F120=\"Luminaire\",F120=\"NW\"),_xlfn.XLOOKUP($H120,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F120=\"Bracket\",_xlfn.XLOOKUP($H120,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H120,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":538.02907748044947},{"$f":"IF(F120=\"Column\",I_CAPEX!$G$45,IF(OR(B120=$B$114,B120=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F120=\"Luminaire\",F120=\"NW\"),IF(C120=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F120=\"Bracket\",IF(C120=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F120=\"Column\",IF(C120=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},705.93274113402856,{"$f":"SUM(J120:L120)*I_CAPEX!$D$13","v":295.31092548250228},1001.2436666165308,null,{"$f":"IF($F120=\"Luminaire\",IF((MID($B120,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M120),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M120)),IF($F120=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M120),-PMT(return_on_assests_pct,pole_lifespan,$M120)))","v":83.533827726514332},{"$f":"IF($F120=\"Luminaire\",IF((MID($B120,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N120),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N120)),IF($F120=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N120),-PMT(return_on_assests_pct,pole_lifespan,$N120)))","v":34.944479179963828},{"$f":"IF($F120=\"Luminaire\",IF((MID($B120,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O120),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O120)),IF($F120=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O120),-PMT(return_on_assests_pct,pole_lifespan,$O120)))","v":118.47830690647817},null,null,null,{"$f":"Q120*'I_Global Inputs'!$F$63","v":94.601304187425228},{"$f":"R120*'I_Global Inputs'!$F$63","v":39.574306536004926},{"$f":"S120*'I_Global Inputs'!$F$63","v":134.17561072343017},null,null,{"$f":"O120*'I_Global Inputs'!$F$63","v":1133.8993944037695},{"$f":"IF($F120=\"Luminaire\",IF((MID($B120,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB120),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB120)),IF($F120=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB120),-PMT(return_on_assests_pct,pole_lifespan,$AB120))) - Y120","v":0}]
[null,{"$f":"IF(OR(F121=\"Luminaire\",F121=\"NW\"),_xlfn.XLOOKUP($H121,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F121=\"Bracket\",_xlfn.XLOOKUP($H121,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H121,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0245-GE EVOLVE CAT V LEOPARD 122W - Zhaga"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H121,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H121,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H121,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0245",null,{"$f":"IF(OR(F121=\"Luminaire\",F121=\"NW\"),_xlfn.XLOOKUP($H121,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F121=\"Bracket\",_xlfn.XLOOKUP($H121,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H121,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":549.66722882276497},{"$f":"IF(F121=\"Column\",I_CAPEX!$G$45,IF(OR(B121=$B$114,B121=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F121=\"Luminaire\",F121=\"NW\"),IF(C121=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F121=\"Bracket\",IF(C121=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F121=\"Column\",IF(C121=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},717.57089247634406,{"$f":"SUM(J121:L121)*I_CAPEX!$D$13","v":300.17948171107946},1017.7503741874235,null,{"$f":"IF($F121=\"Luminaire\",IF((MID($B121,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M121),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M121)),IF($F121=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M121),-PMT(return_on_assests_pct,pole_lifespan,$M121)))","v":84.910983470448741},{"$f":"IF($F121=\"Luminaire\",IF((MID($B121,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N121),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N121)),IF($F121=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N121),-PMT(return_on_assests_pct,pole_lifespan,$N121)))","v":35.520581000402842},{"$f":"IF($F121=\"Luminaire\",IF((MID($B121,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O121),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O121)),IF($F121=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O121),-PMT(return_on_assests_pct,pole_lifespan,$O121)))","v":120.43156447085158},null,null,null,{"$f":"Q121*'I_Global Inputs'!$F$63","v":96.160920608594523},{"$f":"R121*'I_Global Inputs'!$F$63","v":40.226736635780924},{"$f":"S121*'I_Global Inputs'!$F$63","v":136.38765724437545},null,null,{"$f":"O121*'I_Global Inputs'!$F$63","v":1152.5930913951172},{"$f":"IF($F121=\"Luminaire\",IF((MID($B121,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB121),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB121)),IF($F121=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB121),-PMT(return_on_assests_pct,pole_lifespan,$AB121))) - Y121","v":0}]
[null,{"$f":"IF(OR(F122=\"Luminaire\",F122=\"NW\"),_xlfn.XLOOKUP($H122,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F122=\"Bracket\",_xlfn.XLOOKUP($H122,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H122,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0249-StreetLED3 13.7W 3K DALI"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H122,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H122,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H122,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0249",null,{"$f":"IF(OR(F122=\"Luminaire\",F122=\"NW\"),_xlfn.XLOOKUP($H122,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F122=\"Bracket\",_xlfn.XLOOKUP($H122,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H122,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":305.99925416870485},{"$f":"IF(F122=\"Column\",I_CAPEX!$G$45,IF(OR(B122=$B$114,B122=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F122=\"Luminaire\",F122=\"NW\"),IF(C122=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F122=\"Bracket\",IF(C122=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F122=\"Column\",IF(C122=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},319.00042285985722,{"$f":"SUM(J122:L122)*I_CAPEX!$D$13","v":133.44658012705543},452.44700298691265,null,{"$f":"IF($F122=\"Luminaire\",IF((MID($B122,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M122),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M122)),IF($F122=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M122),-PMT(return_on_assests_pct,pole_lifespan,$M122)))","v":37.747684467862463},{"$f":"IF($F122=\"Luminaire\",IF((MID($B122,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N122),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N122)),IF($F122=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N122),-PMT(return_on_assests_pct,pole_lifespan,$N122)))","v":15.790886277804065},{"$f":"IF($F122=\"Luminaire\",IF((MID($B122,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O122),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O122)),IF($F122=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O122),-PMT(return_on_assests_pct,pole_lifespan,$O122)))","v":53.538570745666526},null,null,null,{"$f":"Q122*'I_Global Inputs'!$F$63","v":42.748911164545433},{"$f":"R122*'I_Global Inputs'!$F$63","v":17.883035852808462},{"$f":"S122*'I_Global Inputs'!$F$63","v":60.631947017353895},null,null,{"$f":"O122*'I_Global Inputs'!$F$63","v":512.39213769044227},{"$f":"IF($F122=\"Luminaire\",IF((MID($B122,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB122),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB122)),IF($F122=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB122),-PMT(return_on_assests_pct,pole_lifespan,$AB122))) - Y122","v":0}]
[null,{"$f":"IF(OR(F123=\"Luminaire\",F123=\"NW\"),_xlfn.XLOOKUP($H123,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F123=\"Bracket\",_xlfn.XLOOKUP($H123,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H123,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0250-StreetLED3 13.7W 3K SR + Zhaga"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H123,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H123,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H123,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0250",null,{"$f":"IF(OR(F123=\"Luminaire\",F123=\"NW\"),_xlfn.XLOOKUP($H123,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F123=\"Bracket\",_xlfn.XLOOKUP($H123,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H123,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":351.2134721336007},{"$f":"IF(F123=\"Column\",I_CAPEX!$G$45,IF(OR(B123=$B$114,B123=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F123=\"Luminaire\",F123=\"NW\"),IF(C123=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F123=\"Bracket\",IF(C123=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F123=\"Column\",IF(C123=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},364.21464082475308,{"$f":"SUM(J123:L123)*I_CAPEX!$D$13","v":152.36092107507773},516.57556189983075,null,{"$f":"IF($F123=\"Luminaire\",IF((MID($B123,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M123),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M123)),IF($F123=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M123),-PMT(return_on_assests_pct,pole_lifespan,$M123)))","v":43.097934533047628},{"$f":"IF($F123=\"Luminaire\",IF((MID($B123,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N123),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N123)),IF($F123=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N123),-PMT(return_on_assests_pct,pole_lifespan,$N123)))","v":18.029041850209616},{"$f":"IF($F123=\"Luminaire\",IF((MID($B123,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O123),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O123)),IF($F123=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O123),-PMT(return_on_assests_pct,pole_lifespan,$O123)))","v":61.126976383257237},null,null,null,{"$f":"Q123*'I_Global Inputs'!$F$63","v":48.808020960788141},{"$f":"R123*'I_Global Inputs'!$F$63","v":20.417726790438184},{"$f":"S123*'I_Global Inputs'!$F$63","v":69.225747751226322},null,null,{"$f":"O123*'I_Global Inputs'!$F$63","v":585.01715050182793},{"$f":"IF($F123=\"Luminaire\",IF((MID($B123,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB123),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB123)),IF($F123=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB123),-PMT(return_on_assests_pct,pole_lifespan,$AB123))) - Y123","v":0}]
[null,{"$f":"IF(OR(F124=\"Luminaire\",F124=\"NW\"),_xlfn.XLOOKUP($H124,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F124=\"Bracket\",_xlfn.XLOOKUP($H124,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H124,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0253-StreetLED3 24W 3K DALI Aeroscreen"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H124,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H124,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H124,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0253",null,{"$f":"IF(OR(F124=\"Luminaire\",F124=\"NW\"),_xlfn.XLOOKUP($H124,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F124=\"Bracket\",_xlfn.XLOOKUP($H124,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H124,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":364.01543861014778},{"$f":"IF(F124=\"Column\",I_CAPEX!$G$45,IF(OR(B124=$B$114,B124=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F124=\"Luminaire\",F124=\"NW\"),IF(C124=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F124=\"Bracket\",IF(C124=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F124=\"Column\",IF(C124=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},377.01660730130016,{"$f":"SUM(J124:L124)*I_CAPEX!$D$13","v":157.71633292651259},534.73294022781272,null,{"$f":"IF($F124=\"Luminaire\",IF((MID($B124,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M124),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M124)),IF($F124=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M124),-PMT(return_on_assests_pct,pole_lifespan,$M124)))","v":44.61280585137547},{"$f":"IF($F124=\"Luminaire\",IF((MID($B124,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N124),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N124)),IF($F124=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N124),-PMT(return_on_assests_pct,pole_lifespan,$N124)))","v":18.662753852692521},{"$f":"IF($F124=\"Luminaire\",IF((MID($B124,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O124),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O124)),IF($F124=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O124),-PMT(return_on_assests_pct,pole_lifespan,$O124)))","v":63.275559704067994},null,null,null,{"$f":"Q124*'I_Global Inputs'!$F$63","v":50.523599024074358},{"$f":"R124*'I_Global Inputs'!$F$63","v":21.135399900191768},{"$f":"S124*'I_Global Inputs'!$F$63","v":71.658998924266129},null,null,{"$f":"O124*'I_Global Inputs'!$F$63","v":605.58021719231033},{"$f":"IF($F124=\"Luminaire\",IF((MID($B124,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB124),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB124)),IF($F124=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB124),-PMT(return_on_assests_pct,pole_lifespan,$AB124))) - Y124","v":0}]
[null,{"$f":"IF(OR(F125=\"Luminaire\",F125=\"NW\"),_xlfn.XLOOKUP($H125,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F125=\"Bracket\",_xlfn.XLOOKUP($H125,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H125,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0254-StreetLED2 24W 3K SR Aeroscreen + Zhaga"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H125,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H125,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H125,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0254",null,{"$f":"IF(OR(F125=\"Luminaire\",F125=\"NW\"),_xlfn.XLOOKUP($H125,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F125=\"Bracket\",_xlfn.XLOOKUP($H125,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H125,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":387.29174129477877},{"$f":"IF(F125=\"Column\",I_CAPEX!$G$45,IF(OR(B125=$B$114,B125=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F125=\"Luminaire\",F125=\"NW\"),IF(C125=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F125=\"Bracket\",IF(C125=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F125=\"Column\",IF(C125=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},400.29290998593115,{"$f":"SUM(J125:L125)*I_CAPEX!$D$13","v":167.45344538366689},567.74635536959806,null,{"$f":"IF($F125=\"Luminaire\",IF((MID($B125,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M125),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M125)),IF($F125=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M125),-PMT(return_on_assests_pct,pole_lifespan,$M125)))","v":47.367117339244274},{"$f":"IF($F125=\"Luminaire\",IF((MID($B125,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N125),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N125)),IF($F125=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N125),-PMT(return_on_assests_pct,pole_lifespan,$N125)))","v":19.814957493570535},{"$f":"IF($F125=\"Luminaire\",IF((MID($B125,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O125),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O125)),IF($F125=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O125),-PMT(return_on_assests_pct,pole_lifespan,$O125)))","v":67.182074832814806},null,null,null,{"$f":"Q125*'I_Global Inputs'!$F$63","v":53.642831866412941},{"$f":"R125*'I_Global Inputs'!$F$63","v":22.440260099743742},{"$f":"S125*'I_Global Inputs'!$F$63","v":76.083091966156672},null,null,{"$f":"O125*'I_Global Inputs'!$F$63","v":642.96761117500557},{"$f":"IF($F125=\"Luminaire\",IF((MID($B125,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB125),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB125)),IF($F125=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB125),-PMT(return_on_assests_pct,pole_lifespan,$AB125))) - Y125","v":0}]
[null,{"$f":"IF(OR(F126=\"Luminaire\",F126=\"NW\"),_xlfn.XLOOKUP($H126,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F126=\"Bracket\",_xlfn.XLOOKUP($H126,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H126,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0257- 14W Bourke Hill Mk2 3K TOP ENTRY "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H126,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H126,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H126,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0257",null,{"$f":"IF(OR(F126=\"Luminaire\",F126=\"NW\"),_xlfn.XLOOKUP($H126,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F126=\"Bracket\",_xlfn.XLOOKUP($H126,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H126,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1123.9867212633517},{"$f":"IF(F126=\"Column\",I_CAPEX!$G$45,IF(OR(B126=$B$114,B126=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F126=\"Luminaire\",F126=\"NW\"),IF(C126=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F126=\"Bracket\",IF(C126=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F126=\"Column\",IF(C126=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},1136.987889954504,{"$f":"SUM(J126:L126)*I_CAPEX!$D$13","v":475.63305465260129},1612.6209446071052,null,{"$f":"IF($F126=\"Luminaire\",IF((MID($B126,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M126),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M126)),IF($F126=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M126),-PMT(return_on_assests_pct,pole_lifespan,$M126)))","v":134.5410759302921},{"$f":"IF($F126=\"Luminaire\",IF((MID($B126,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N126),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N126)),IF($F126=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N126),-PMT(return_on_assests_pct,pole_lifespan,$N126)))","v":56.282202727359767},{"$f":"IF($F126=\"Luminaire\",IF((MID($B126,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O126),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O126)),IF($F126=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O126),-PMT(return_on_assests_pct,pole_lifespan,$O126)))","v":190.82327865765188},null,null,null,{"$f":"Q126*'I_Global Inputs'!$F$63","v":152.36655132642917},{"$f":"R126*'I_Global Inputs'!$F$63","v":63.739085415563878},{"$f":"S126*'I_Global Inputs'!$F$63","v":216.10563674199307},null,null,{"$f":"O126*'I_Global Inputs'!$F$63","v":1826.278630727312},{"$f":"IF($F126=\"Luminaire\",IF((MID($B126,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB126),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB126)),IF($F126=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB126),-PMT(return_on_assests_pct,pole_lifespan,$AB126))) - Y126","v":0}]
[null,{"$f":"IF(OR(F127=\"Luminaire\",F127=\"NW\"),_xlfn.XLOOKUP($H127,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F127=\"Bracket\",_xlfn.XLOOKUP($H127,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H127,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0258- 14W Bourke Hill Mk2 3K SIDE ENTRY "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H127,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H127,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H127,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0258",null,{"$f":"IF(OR(F127=\"Luminaire\",F127=\"NW\"),_xlfn.XLOOKUP($H127,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F127=\"Bracket\",_xlfn.XLOOKUP($H127,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H127,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1123.9867212633517},{"$f":"IF(F127=\"Column\",I_CAPEX!$G$45,IF(OR(B127=$B$114,B127=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F127=\"Luminaire\",F127=\"NW\"),IF(C127=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F127=\"Bracket\",IF(C127=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F127=\"Column\",IF(C127=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},1136.987889954504,{"$f":"SUM(J127:L127)*I_CAPEX!$D$13","v":475.63305465260129},1612.6209446071052,null,{"$f":"IF($F127=\"Luminaire\",IF((MID($B127,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M127),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M127)),IF($F127=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M127),-PMT(return_on_assests_pct,pole_lifespan,$M127)))","v":134.5410759302921},{"$f":"IF($F127=\"Luminaire\",IF((MID($B127,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N127),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N127)),IF($F127=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N127),-PMT(return_on_assests_pct,pole_lifespan,$N127)))","v":56.282202727359767},{"$f":"IF($F127=\"Luminaire\",IF((MID($B127,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O127),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O127)),IF($F127=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O127),-PMT(return_on_assests_pct,pole_lifespan,$O127)))","v":190.82327865765188},null,null,null,{"$f":"Q127*'I_Global Inputs'!$F$63","v":152.36655132642917},{"$f":"R127*'I_Global Inputs'!$F$63","v":63.739085415563878},{"$f":"S127*'I_Global Inputs'!$F$63","v":216.10563674199307},null,null,{"$f":"O127*'I_Global Inputs'!$F$63","v":1826.278630727312},{"$f":"IF($F127=\"Luminaire\",IF((MID($B127,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB127),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB127)),IF($F127=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB127),-PMT(return_on_assests_pct,pole_lifespan,$AB127))) - Y127","v":0}]
[null,{"$f":"IF(OR(F128=\"Luminaire\",F128=\"NW\"),_xlfn.XLOOKUP($H128,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F128=\"Bracket\",_xlfn.XLOOKUP($H128,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H128,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0260- 16W Kensington 3000k "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H128,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H128,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H128,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0260",null,{"$f":"IF(OR(F128=\"Luminaire\",F128=\"NW\"),_xlfn.XLOOKUP($H128,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F128=\"Bracket\",_xlfn.XLOOKUP($H128,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H128,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1327.6543697538734},{"$f":"IF(F128=\"Column\",I_CAPEX!$G$45,IF(OR(B128=$B$114,B128=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F128=\"Luminaire\",F128=\"NW\"),IF(C128=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F128=\"Bracket\",IF(C128=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F128=\"Column\",IF(C128=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},1340.6555384450257,{"$f":"SUM(J128:L128)*I_CAPEX!$D$13","v":560.83278865270165},1901.4883270977275,null,{"$f":"IF($F128=\"Luminaire\",IF((MID($B128,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M128),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M128)),IF($F128=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M128),-PMT(return_on_assests_pct,pole_lifespan,$M128)))","v":158.64130144914418},{"$f":"IF($F128=\"Luminaire\",IF((MID($B128,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N128),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N128)),IF($F128=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N128),-PMT(return_on_assests_pct,pole_lifespan,$N128)))","v":66.363984585042417},{"$f":"IF($F128=\"Luminaire\",IF((MID($B128,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O128),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O128)),IF($F128=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O128),-PMT(return_on_assests_pct,pole_lifespan,$O128)))","v":225.00528603418661},null,null,null,{"$f":"Q128*'I_Global Inputs'!$F$63","v":179.6598386968918},{"$f":"R128*'I_Global Inputs'!$F$63","v":75.156612161643693},{"$f":"S128*'I_Global Inputs'!$F$63","v":254.81645085853549},null,null,{"$f":"O128*'I_Global Inputs'!$F$63","v":2153.4183280758962},{"$f":"IF($F128=\"Luminaire\",IF((MID($B128,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB128),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB128)),IF($F128=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB128),-PMT(return_on_assests_pct,pole_lifespan,$AB128))) - Y128","v":0}]
[null,{"$f":"IF(OR(F129=\"Luminaire\",F129=\"NW\"),_xlfn.XLOOKUP($H129,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F129=\"Bracket\",_xlfn.XLOOKUP($H129,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H129,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0262- 24W Bourke Hill Mk2 3K TOP ENTRY "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H129,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H129,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H129,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0262",null,{"$f":"IF(OR(F129=\"Luminaire\",F129=\"NW\"),_xlfn.XLOOKUP($H129,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F129=\"Bracket\",_xlfn.XLOOKUP($H129,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H129,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1123.9867212633517},{"$f":"IF(F129=\"Column\",I_CAPEX!$G$45,IF(OR(B129=$B$114,B129=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F129=\"Luminaire\",F129=\"NW\"),IF(C129=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F129=\"Bracket\",IF(C129=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F129=\"Column\",IF(C129=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},1136.987889954504,{"$f":"SUM(J129:L129)*I_CAPEX!$D$13","v":475.63305465260129},1612.6209446071052,null,{"$f":"IF($F129=\"Luminaire\",IF((MID($B129,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M129),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M129)),IF($F129=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M129),-PMT(return_on_assests_pct,pole_lifespan,$M129)))","v":134.5410759302921},{"$f":"IF($F129=\"Luminaire\",IF((MID($B129,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N129),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N129)),IF($F129=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N129),-PMT(return_on_assests_pct,pole_lifespan,$N129)))","v":56.282202727359767},{"$f":"IF($F129=\"Luminaire\",IF((MID($B129,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O129),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O129)),IF($F129=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O129),-PMT(return_on_assests_pct,pole_lifespan,$O129)))","v":190.82327865765188},null,null,null,{"$f":"Q129*'I_Global Inputs'!$F$63","v":152.36655132642917},{"$f":"R129*'I_Global Inputs'!$F$63","v":63.739085415563878},{"$f":"S129*'I_Global Inputs'!$F$63","v":216.10563674199307},null,null,{"$f":"O129*'I_Global Inputs'!$F$63","v":1826.278630727312},{"$f":"IF($F129=\"Luminaire\",IF((MID($B129,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB129),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB129)),IF($F129=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB129),-PMT(return_on_assests_pct,pole_lifespan,$AB129))) - Y129","v":0}]
[null,{"$f":"IF(OR(F130=\"Luminaire\",F130=\"NW\"),_xlfn.XLOOKUP($H130,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F130=\"Bracket\",_xlfn.XLOOKUP($H130,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H130,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0264- 24W Bourke Hill Mk2 3K SIDE ENTRY "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H130,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H130,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H130,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0264",null,{"$f":"IF(OR(F130=\"Luminaire\",F130=\"NW\"),_xlfn.XLOOKUP($H130,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F130=\"Bracket\",_xlfn.XLOOKUP($H130,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H130,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1123.9867212633517},{"$f":"IF(F130=\"Column\",I_CAPEX!$G$45,IF(OR(B130=$B$114,B130=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F130=\"Luminaire\",F130=\"NW\"),IF(C130=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F130=\"Bracket\",IF(C130=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F130=\"Column\",IF(C130=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},1136.987889954504,{"$f":"SUM(J130:L130)*I_CAPEX!$D$13","v":475.63305465260129},1612.6209446071052,null,{"$f":"IF($F130=\"Luminaire\",IF((MID($B130,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M130),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M130)),IF($F130=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M130),-PMT(return_on_assests_pct,pole_lifespan,$M130)))","v":134.5410759302921},{"$f":"IF($F130=\"Luminaire\",IF((MID($B130,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N130),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N130)),IF($F130=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N130),-PMT(return_on_assests_pct,pole_lifespan,$N130)))","v":56.282202727359767},{"$f":"IF($F130=\"Luminaire\",IF((MID($B130,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O130),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O130)),IF($F130=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O130),-PMT(return_on_assests_pct,pole_lifespan,$O130)))","v":190.82327865765188},null,null,null,{"$f":"Q130*'I_Global Inputs'!$F$63","v":152.36655132642917},{"$f":"R130*'I_Global Inputs'!$F$63","v":63.739085415563878},{"$f":"S130*'I_Global Inputs'!$F$63","v":216.10563674199307},null,null,{"$f":"O130*'I_Global Inputs'!$F$63","v":1826.278630727312},{"$f":"IF($F130=\"Luminaire\",IF((MID($B130,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB130),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB130)),IF($F130=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB130),-PMT(return_on_assests_pct,pole_lifespan,$AB130))) - Y130","v":0}]
[null,{"$f":"IF(OR(F131=\"Luminaire\",F131=\"NW\"),_xlfn.XLOOKUP($H131,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F131=\"Bracket\",_xlfn.XLOOKUP($H131,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H131,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0266- 30W Kensington 3000k "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H131,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H131,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H131,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0266",null,{"$f":"IF(OR(F131=\"Luminaire\",F131=\"NW\"),_xlfn.XLOOKUP($H131,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F131=\"Bracket\",_xlfn.XLOOKUP($H131,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H131,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1362.5688237808199},{"$f":"IF(F131=\"Column\",I_CAPEX!$G$45,IF(OR(B131=$B$114,B131=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F131=\"Luminaire\",F131=\"NW\"),IF(C131=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F131=\"Bracket\",IF(C131=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F131=\"Column\",IF(C131=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},1375.5699924719722,{"$f":"SUM(J131:L131)*I_CAPEX!$D$13","v":575.43845733843307},1951.0084498104052,null,{"$f":"IF($F131=\"Luminaire\",IF((MID($B131,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M131),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M131)),IF($F131=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M131),-PMT(return_on_assests_pct,pole_lifespan,$M131)))","v":162.77276868094739},{"$f":"IF($F131=\"Luminaire\",IF((MID($B131,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N131),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N131)),IF($F131=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N131),-PMT(return_on_assests_pct,pole_lifespan,$N131)))","v":68.092290046359423},{"$f":"IF($F131=\"Luminaire\",IF((MID($B131,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O131),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O131)),IF($F131=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O131),-PMT(return_on_assests_pct,pole_lifespan,$O131)))","v":230.86505872730683},null,null,null,{"$f":"Q131*'I_Global Inputs'!$F$63","v":184.33868796039965},{"$f":"R131*'I_Global Inputs'!$F$63","v":77.113902460971644},{"$f":"S131*'I_Global Inputs'!$F$63","v":261.45259042137133},null,null,{"$f":"O131*'I_Global Inputs'!$F$63","v":2209.4994190499388},{"$f":"IF($F131=\"Luminaire\",IF((MID($B131,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB131),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB131)),IF($F131=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB131),-PMT(return_on_assests_pct,pole_lifespan,$AB131))) - Y131","v":0}]
[null,{"$f":"IF(OR(F132=\"Luminaire\",F132=\"NW\"),_xlfn.XLOOKUP($H132,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F132=\"Bracket\",_xlfn.XLOOKUP($H132,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H132,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0268- 80W Parkville Mk2 4K TOP ENTRY "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H132,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H132,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H132,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0268",null,{"$f":"IF(OR(F132=\"Luminaire\",F132=\"NW\"),_xlfn.XLOOKUP($H132,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F132=\"Bracket\",_xlfn.XLOOKUP($H132,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H132,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1240.3682346865071},{"$f":"IF(F132=\"Column\",I_CAPEX!$G$45,IF(OR(B132=$B$114,B132=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F132=\"Luminaire\",F132=\"NW\"),IF(C132=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F132=\"Bracket\",IF(C132=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F132=\"Column\",IF(C132=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},1408.2718983400862,{"$f":"SUM(J132:L132)*I_CAPEX!$D$13","v":589.11855676467701},1997.3904551047631,null,{"$f":"IF($F132=\"Luminaire\",IF((MID($B132,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M132),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M132)),IF($F132=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M132),-PMT(return_on_assests_pct,pole_lifespan,$M132)))","v":166.64242256146784},{"$f":"IF($F132=\"Luminaire\",IF((MID($B132,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N132),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N132)),IF($F132=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N132),-PMT(return_on_assests_pct,pole_lifespan,$N132)))","v":69.711071839817123},{"$f":"IF($F132=\"Luminaire\",IF((MID($B132,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O132),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O132)),IF($F132=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O132),-PMT(return_on_assests_pct,pole_lifespan,$O132)))","v":236.35349440128496},null,null,null,{"$f":"Q132*'I_Global Inputs'!$F$63","v":188.72103597214976},{"$f":"R132*'I_Global Inputs'!$F$63","v":78.947158197286356},{"$f":"S132*'I_Global Inputs'!$F$63","v":267.66819416943611},null,null,{"$f":"O132*'I_Global Inputs'!$F$63","v":2262.026620437618},{"$f":"IF($F132=\"Luminaire\",IF((MID($B132,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB132),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB132)),IF($F132=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB132),-PMT(return_on_assests_pct,pole_lifespan,$AB132))) - Y132","v":0}]
[null,{"$f":"IF(OR(F133=\"Luminaire\",F133=\"NW\"),_xlfn.XLOOKUP($H133,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F133=\"Bracket\",_xlfn.XLOOKUP($H133,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H133,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0270- 80W Parkville Mk2 4K SIDE ENTRY "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H133,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H133,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H133,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0270",null,{"$f":"IF(OR(F133=\"Luminaire\",F133=\"NW\"),_xlfn.XLOOKUP($H133,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F133=\"Bracket\",_xlfn.XLOOKUP($H133,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H133,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1286.9208400557691},{"$f":"IF(F133=\"Column\",I_CAPEX!$G$45,IF(OR(B133=$B$114,B133=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F133=\"Luminaire\",F133=\"NW\"),IF(C133=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F133=\"Bracket\",IF(C133=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F133=\"Column\",IF(C133=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},1454.8245037093482,{"$f":"SUM(J133:L133)*I_CAPEX!$D$13","v":608.5927816789856},2063.4172853883338,null,{"$f":"IF($F133=\"Luminaire\",IF((MID($B133,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M133),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M133)),IF($F133=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M133),-PMT(return_on_assests_pct,pole_lifespan,$M133)))","v":172.15104553720545},{"$f":"IF($F133=\"Luminaire\",IF((MID($B133,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N133),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N133)),IF($F133=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N133),-PMT(return_on_assests_pct,pole_lifespan,$N133)))","v":72.015479121573151},{"$f":"IF($F133=\"Luminaire\",IF((MID($B133,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O133),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O133)),IF($F133=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O133),-PMT(return_on_assests_pct,pole_lifespan,$O133)))","v":244.1665246587786},null,null,null,{"$f":"Q133*'I_Global Inputs'!$F$63","v":194.95950165682692},{"$f":"R133*'I_Global Inputs'!$F$63","v":81.55687859639032},{"$f":"S133*'I_Global Inputs'!$F$63","v":276.51638025321722},null,null,{"$f":"O133*'I_Global Inputs'!$F$63","v":2336.8014084030087},{"$f":"IF($F133=\"Luminaire\",IF((MID($B133,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB133),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB133)),IF($F133=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB133),-PMT(return_on_assests_pct,pole_lifespan,$AB133))) - Y133","v":0}]
[null,{"$f":"IF(OR(F134=\"Luminaire\",F134=\"NW\"),_xlfn.XLOOKUP($H134,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F134=\"Bracket\",_xlfn.XLOOKUP($H134,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H134,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0272- 100W Parkville Mk2 4K TOP ENTRY "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H134,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H134,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H134,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0272",null,{"$f":"IF(OR(F134=\"Luminaire\",F134=\"NW\"),_xlfn.XLOOKUP($H134,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F134=\"Bracket\",_xlfn.XLOOKUP($H134,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H134,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1240.3682346865071},{"$f":"IF(F134=\"Column\",I_CAPEX!$G$45,IF(OR(B134=$B$114,B134=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F134=\"Luminaire\",F134=\"NW\"),IF(C134=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F134=\"Bracket\",IF(C134=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F134=\"Column\",IF(C134=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},1408.2718983400862,{"$f":"SUM(J134:L134)*I_CAPEX!$D$13","v":589.11855676467701},1997.3904551047631,null,{"$f":"IF($F134=\"Luminaire\",IF((MID($B134,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M134),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M134)),IF($F134=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M134),-PMT(return_on_assests_pct,pole_lifespan,$M134)))","v":166.64242256146784},{"$f":"IF($F134=\"Luminaire\",IF((MID($B134,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N134),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N134)),IF($F134=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N134),-PMT(return_on_assests_pct,pole_lifespan,$N134)))","v":69.711071839817123},{"$f":"IF($F134=\"Luminaire\",IF((MID($B134,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O134),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O134)),IF($F134=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O134),-PMT(return_on_assests_pct,pole_lifespan,$O134)))","v":236.35349440128496},null,null,null,{"$f":"Q134*'I_Global Inputs'!$F$63","v":188.72103597214976},{"$f":"R134*'I_Global Inputs'!$F$63","v":78.947158197286356},{"$f":"S134*'I_Global Inputs'!$F$63","v":267.66819416943611},null,null,{"$f":"O134*'I_Global Inputs'!$F$63","v":2262.026620437618},{"$f":"IF($F134=\"Luminaire\",IF((MID($B134,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB134),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB134)),IF($F134=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB134),-PMT(return_on_assests_pct,pole_lifespan,$AB134))) - Y134","v":0}]
[null,{"$f":"IF(OR(F135=\"Luminaire\",F135=\"NW\"),_xlfn.XLOOKUP($H135,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F135=\"Bracket\",_xlfn.XLOOKUP($H135,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H135,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0274- 100W Parkville Mk2 4K SIDE ENTRY "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H135,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H135,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H135,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0274",null,{"$f":"IF(OR(F135=\"Luminaire\",F135=\"NW\"),_xlfn.XLOOKUP($H135,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F135=\"Bracket\",_xlfn.XLOOKUP($H135,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H135,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1286.9208400557691},{"$f":"IF(F135=\"Column\",I_CAPEX!$G$45,IF(OR(B135=$B$114,B135=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F135=\"Luminaire\",F135=\"NW\"),IF(C135=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F135=\"Bracket\",IF(C135=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F135=\"Column\",IF(C135=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},1454.8245037093482,{"$f":"SUM(J135:L135)*I_CAPEX!$D$13","v":608.5927816789856},2063.4172853883338,null,{"$f":"IF($F135=\"Luminaire\",IF((MID($B135,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M135),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M135)),IF($F135=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M135),-PMT(return_on_assests_pct,pole_lifespan,$M135)))","v":172.15104553720545},{"$f":"IF($F135=\"Luminaire\",IF((MID($B135,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N135),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N135)),IF($F135=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N135),-PMT(return_on_assests_pct,pole_lifespan,$N135)))","v":72.015479121573151},{"$f":"IF($F135=\"Luminaire\",IF((MID($B135,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O135),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O135)),IF($F135=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O135),-PMT(return_on_assests_pct,pole_lifespan,$O135)))","v":244.1665246587786},null,null,null,{"$f":"Q135*'I_Global Inputs'!$F$63","v":194.95950165682692},{"$f":"R135*'I_Global Inputs'!$F$63","v":81.55687859639032},{"$f":"S135*'I_Global Inputs'!$F$63","v":276.51638025321722},null,null,{"$f":"O135*'I_Global Inputs'!$F$63","v":2336.8014084030087},{"$f":"IF($F135=\"Luminaire\",IF((MID($B135,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB135),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB135)),IF($F135=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB135),-PMT(return_on_assests_pct,pole_lifespan,$AB135))) - Y135","v":0}]
[null,{"$f":"IF(OR(F136=\"Luminaire\",F136=\"NW\"),_xlfn.XLOOKUP($H136,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F136=\"Bracket\",_xlfn.XLOOKUP($H136,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H136,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0276- 150W Parkville Mk2 4K TOP ENTRY "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H136,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H136,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H136,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0276",null,{"$f":"IF(OR(F136=\"Luminaire\",F136=\"NW\"),_xlfn.XLOOKUP($H136,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F136=\"Bracket\",_xlfn.XLOOKUP($H136,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H136,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1292.7399157269267},{"$f":"IF(F136=\"Column\",I_CAPEX!$G$45,IF(OR(B136=$B$114,B136=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F136=\"Luminaire\",F136=\"NW\"),IF(C136=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F136=\"Bracket\",IF(C136=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F136=\"Column\",IF(C136=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},1460.6435793805058,{"$f":"SUM(J136:L136)*I_CAPEX!$D$13","v":611.02705979327413},2071.6706391737798,null,{"$f":"IF($F136=\"Luminaire\",IF((MID($B136,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M136),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M136)),IF($F136=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M136),-PMT(return_on_assests_pct,pole_lifespan,$M136)))","v":172.83962340917265},{"$f":"IF($F136=\"Luminaire\",IF((MID($B136,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N136),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N136)),IF($F136=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N136),-PMT(return_on_assests_pct,pole_lifespan,$N136)))","v":72.303530031792647},{"$f":"IF($F136=\"Luminaire\",IF((MID($B136,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O136),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O136)),IF($F136=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O136),-PMT(return_on_assests_pct,pole_lifespan,$O136)))","v":245.14315344096525},null,null,null,{"$f":"Q136*'I_Global Inputs'!$F$63","v":195.73930986741155},{"$f":"R136*'I_Global Inputs'!$F$63","v":81.883093646278297},{"$f":"S136*'I_Global Inputs'!$F$63","v":277.62240351368979},null,null,{"$f":"O136*'I_Global Inputs'!$F$63","v":2346.1482568986821},{"$f":"IF($F136=\"Luminaire\",IF((MID($B136,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB136),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB136)),IF($F136=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB136),-PMT(return_on_assests_pct,pole_lifespan,$AB136))) - Y136","v":0}]
[null,{"$f":"IF(OR(F137=\"Luminaire\",F137=\"NW\"),_xlfn.XLOOKUP($H137,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F137=\"Bracket\",_xlfn.XLOOKUP($H137,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H137,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0278- 150W Parkville Mk2 4K SIDE ENTRY "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H137,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H137,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H137,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0278",null,{"$f":"IF(OR(F137=\"Luminaire\",F137=\"NW\"),_xlfn.XLOOKUP($H137,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F137=\"Bracket\",_xlfn.XLOOKUP($H137,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H137,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1339.2925210961889},{"$f":"IF(F137=\"Column\",I_CAPEX!$G$45,IF(OR(B137=$B$114,B137=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F137=\"Luminaire\",F137=\"NW\"),IF(C137=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F137=\"Bracket\",IF(C137=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F137=\"Column\",IF(C137=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},1507.196184749768,{"$f":"SUM(J137:L137)*I_CAPEX!$D$13","v":630.50128470758284},2137.697469457351,null,{"$f":"IF($F137=\"Luminaire\",IF((MID($B137,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M137),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M137)),IF($F137=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M137),-PMT(return_on_assests_pct,pole_lifespan,$M137)))","v":178.34824638491025},{"$f":"IF($F137=\"Luminaire\",IF((MID($B137,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N137),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N137)),IF($F137=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N137),-PMT(return_on_assests_pct,pole_lifespan,$N137)))","v":74.607937313548689},{"$f":"IF($F137=\"Luminaire\",IF((MID($B137,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O137),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O137)),IF($F137=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O137),-PMT(return_on_assests_pct,pole_lifespan,$O137)))","v":252.95618369845897},null,null,null,{"$f":"Q137*'I_Global Inputs'!$F$63","v":201.97777555208873},{"$f":"R137*'I_Global Inputs'!$F$63","v":84.492814045382261},{"$f":"S137*'I_Global Inputs'!$F$63","v":286.47058959747102},null,null,{"$f":"O137*'I_Global Inputs'!$F$63","v":2420.9230448640733},{"$f":"IF($F137=\"Luminaire\",IF((MID($B137,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB137),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB137)),IF($F137=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB137),-PMT(return_on_assests_pct,pole_lifespan,$AB137))) - Y137","v":0}]
[null,{"$f":"IF(OR(F138=\"Luminaire\",F138=\"NW\"),_xlfn.XLOOKUP($H138,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F138=\"Bracket\",_xlfn.XLOOKUP($H138,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H138,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0280- 14W Avenue Mk2 3K TOP ENTRY "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H138,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H138,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H138,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0280",null,{"$f":"IF(OR(F138=\"Luminaire\",F138=\"NW\"),_xlfn.XLOOKUP($H138,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F138=\"Bracket\",_xlfn.XLOOKUP($H138,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H138,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":908.68092143051445},{"$f":"IF(F138=\"Column\",I_CAPEX!$G$45,IF(OR(B138=$B$114,B138=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F138=\"Luminaire\",F138=\"NW\"),IF(C138=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F138=\"Bracket\",IF(C138=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F138=\"Column\",IF(C138=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},921.68209012166687,{"$f":"SUM(J138:L138)*I_CAPEX!$D$13","v":385.56476442392386},1307.2468545455908,null,{"$f":"IF($F138=\"Luminaire\",IF((MID($B138,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M138),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M138)),IF($F138=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M138),-PMT(return_on_assests_pct,pole_lifespan,$M138)))","v":109.06369466750564},{"$f":"IF($F138=\"Luminaire\",IF((MID($B138,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N138),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N138)),IF($F138=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N138),-PMT(return_on_assests_pct,pole_lifespan,$N138)))","v":45.624319049238125},{"$f":"IF($F138=\"Luminaire\",IF((MID($B138,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O138),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O138)),IF($F138=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O138),-PMT(return_on_assests_pct,pole_lifespan,$O138)))","v":154.68801371674377},null,null,null,{"$f":"Q138*'I_Global Inputs'!$F$63","v":123.51364753479729},{"$f":"R138*'I_Global Inputs'!$F$63","v":51.669128569708086},{"$f":"S138*'I_Global Inputs'!$F$63","v":175.18277610450536},null,null,{"$f":"O138*'I_Global Inputs'!$F$63","v":1480.4452363873809},{"$f":"IF($F138=\"Luminaire\",IF((MID($B138,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB138),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB138)),IF($F138=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB138),-PMT(return_on_assests_pct,pole_lifespan,$AB138))) - Y138","v":0}]
[null,{"$f":"IF(OR(F139=\"Luminaire\",F139=\"NW\"),_xlfn.XLOOKUP($H139,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F139=\"Bracket\",_xlfn.XLOOKUP($H139,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H139,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0282- 14W Avenue Mk2 3K SIDE ENTRY "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H139,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H139,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H139,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0282",null,{"$f":"IF(OR(F139=\"Luminaire\",F139=\"NW\"),_xlfn.XLOOKUP($H139,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F139=\"Bracket\",_xlfn.XLOOKUP($H139,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H139,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":908.68092143051445},{"$f":"IF(F139=\"Column\",I_CAPEX!$G$45,IF(OR(B139=$B$114,B139=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F139=\"Luminaire\",F139=\"NW\"),IF(C139=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F139=\"Bracket\",IF(C139=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F139=\"Column\",IF(C139=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},921.68209012166687,{"$f":"SUM(J139:L139)*I_CAPEX!$D$13","v":385.56476442392386},1307.2468545455908,null,{"$f":"IF($F139=\"Luminaire\",IF((MID($B139,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M139),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M139)),IF($F139=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M139),-PMT(return_on_assests_pct,pole_lifespan,$M139)))","v":109.06369466750564},{"$f":"IF($F139=\"Luminaire\",IF((MID($B139,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N139),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N139)),IF($F139=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N139),-PMT(return_on_assests_pct,pole_lifespan,$N139)))","v":45.624319049238125},{"$f":"IF($F139=\"Luminaire\",IF((MID($B139,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O139),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O139)),IF($F139=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O139),-PMT(return_on_assests_pct,pole_lifespan,$O139)))","v":154.68801371674377},null,null,null,{"$f":"Q139*'I_Global Inputs'!$F$63","v":123.51364753479729},{"$f":"R139*'I_Global Inputs'!$F$63","v":51.669128569708086},{"$f":"S139*'I_Global Inputs'!$F$63","v":175.18277610450536},null,null,{"$f":"O139*'I_Global Inputs'!$F$63","v":1480.4452363873809},{"$f":"IF($F139=\"Luminaire\",IF((MID($B139,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB139),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB139)),IF($F139=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB139),-PMT(return_on_assests_pct,pole_lifespan,$AB139))) - Y139","v":0}]
[null,{"$f":"IF(OR(F140=\"Luminaire\",F140=\"NW\"),_xlfn.XLOOKUP($H140,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F140=\"Bracket\",_xlfn.XLOOKUP($H140,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H140,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0284- 17W B2001 Mk2 3K "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H140,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H140,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H140,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0284",null,{"$f":"IF(OR(F140=\"Luminaire\",F140=\"NW\"),_xlfn.XLOOKUP($H140,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F140=\"Bracket\",_xlfn.XLOOKUP($H140,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H140,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1025.0624348536699},{"$f":"IF(F140=\"Column\",I_CAPEX!$G$45,IF(OR(B140=$B$114,B140=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F140=\"Luminaire\",F140=\"NW\"),IF(C140=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F140=\"Bracket\",IF(C140=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F140=\"Column\",IF(C140=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},1038.0636035448222,{"$f":"SUM(J140:L140)*I_CAPEX!$D$13","v":434.25032670969551},1472.3139302545178,null,{"$f":"IF($F140=\"Luminaire\",IF((MID($B140,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M140),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M140)),IF($F140=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M140),-PMT(return_on_assests_pct,pole_lifespan,$M140)))","v":122.83525210684969},{"$f":"IF($F140=\"Luminaire\",IF((MID($B140,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N140),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N140)),IF($F140=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N140),-PMT(return_on_assests_pct,pole_lifespan,$N140)))","v":51.385337253628208},{"$f":"IF($F140=\"Luminaire\",IF((MID($B140,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O140),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O140)),IF($F140=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O140),-PMT(return_on_assests_pct,pole_lifespan,$O140)))","v":174.2205893604779},null,null,null,{"$f":"Q140*'I_Global Inputs'!$F$63","v":139.10981174649021},{"$f":"R140*'I_Global Inputs'!$F$63","v":58.19342956746798},{"$f":"S140*'I_Global Inputs'!$F$63","v":197.30324131395821},null,null,{"$f":"O140*'I_Global Inputs'!$F$63","v":1667.3822063008574},{"$f":"IF($F140=\"Luminaire\",IF((MID($B140,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB140),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB140)),IF($F140=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB140),-PMT(return_on_assests_pct,pole_lifespan,$AB140))) - Y140","v":0}]
[null,{"$f":"IF(OR(F141=\"Luminaire\",F141=\"NW\"),_xlfn.XLOOKUP($H141,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F141=\"Bracket\",_xlfn.XLOOKUP($H141,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H141,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0286- 24W Avenue Mk2 3K TOP ENTRY "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H141,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H141,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H141,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0286",null,{"$f":"IF(OR(F141=\"Luminaire\",F141=\"NW\"),_xlfn.XLOOKUP($H141,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F141=\"Bracket\",_xlfn.XLOOKUP($H141,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H141,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":908.68092143051445},{"$f":"IF(F141=\"Column\",I_CAPEX!$G$45,IF(OR(B141=$B$114,B141=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F141=\"Luminaire\",F141=\"NW\"),IF(C141=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F141=\"Bracket\",IF(C141=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F141=\"Column\",IF(C141=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},921.68209012166687,{"$f":"SUM(J141:L141)*I_CAPEX!$D$13","v":385.56476442392386},1307.2468545455908,null,{"$f":"IF($F141=\"Luminaire\",IF((MID($B141,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M141),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M141)),IF($F141=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M141),-PMT(return_on_assests_pct,pole_lifespan,$M141)))","v":109.06369466750564},{"$f":"IF($F141=\"Luminaire\",IF((MID($B141,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N141),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N141)),IF($F141=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N141),-PMT(return_on_assests_pct,pole_lifespan,$N141)))","v":45.624319049238125},{"$f":"IF($F141=\"Luminaire\",IF((MID($B141,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O141),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O141)),IF($F141=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O141),-PMT(return_on_assests_pct,pole_lifespan,$O141)))","v":154.68801371674377},null,null,null,{"$f":"Q141*'I_Global Inputs'!$F$63","v":123.51364753479729},{"$f":"R141*'I_Global Inputs'!$F$63","v":51.669128569708086},{"$f":"S141*'I_Global Inputs'!$F$63","v":175.18277610450536},null,null,{"$f":"O141*'I_Global Inputs'!$F$63","v":1480.4452363873809},{"$f":"IF($F141=\"Luminaire\",IF((MID($B141,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB141),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB141)),IF($F141=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB141),-PMT(return_on_assests_pct,pole_lifespan,$AB141))) - Y141","v":0}]
[null,{"$f":"IF(OR(F142=\"Luminaire\",F142=\"NW\"),_xlfn.XLOOKUP($H142,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F142=\"Bracket\",_xlfn.XLOOKUP($H142,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H142,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0288- 24W Avenue Mk2 3K SIDE ENTRY "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H142,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H142,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H142,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0288",null,{"$f":"IF(OR(F142=\"Luminaire\",F142=\"NW\"),_xlfn.XLOOKUP($H142,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F142=\"Bracket\",_xlfn.XLOOKUP($H142,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H142,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":908.68092143051445},{"$f":"IF(F142=\"Column\",I_CAPEX!$G$45,IF(OR(B142=$B$114,B142=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F142=\"Luminaire\",F142=\"NW\"),IF(C142=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F142=\"Bracket\",IF(C142=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F142=\"Column\",IF(C142=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},921.68209012166687,{"$f":"SUM(J142:L142)*I_CAPEX!$D$13","v":385.56476442392386},1307.2468545455908,null,{"$f":"IF($F142=\"Luminaire\",IF((MID($B142,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M142),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M142)),IF($F142=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M142),-PMT(return_on_assests_pct,pole_lifespan,$M142)))","v":109.06369466750564},{"$f":"IF($F142=\"Luminaire\",IF((MID($B142,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N142),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N142)),IF($F142=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N142),-PMT(return_on_assests_pct,pole_lifespan,$N142)))","v":45.624319049238125},{"$f":"IF($F142=\"Luminaire\",IF((MID($B142,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O142),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O142)),IF($F142=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O142),-PMT(return_on_assests_pct,pole_lifespan,$O142)))","v":154.68801371674377},null,null,null,{"$f":"Q142*'I_Global Inputs'!$F$63","v":123.51364753479729},{"$f":"R142*'I_Global Inputs'!$F$63","v":51.669128569708086},{"$f":"S142*'I_Global Inputs'!$F$63","v":175.18277610450536},null,null,{"$f":"O142*'I_Global Inputs'!$F$63","v":1480.4452363873809},{"$f":"IF($F142=\"Luminaire\",IF((MID($B142,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB142),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB142)),IF($F142=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB142),-PMT(return_on_assests_pct,pole_lifespan,$AB142))) - Y142","v":0}]
[null,{"$f":"IF(OR(F143=\"Luminaire\",F143=\"NW\"),_xlfn.XLOOKUP($H143,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F143=\"Bracket\",_xlfn.XLOOKUP($H143,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H143,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0290- 28W B2001 Mk2 3K "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H143,'I_Mapping & Lookups'!$X:$X,0))","v":"P"},{"$f":"_xlfn.XLOOKUP($H143,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H143,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - P"},"Luminaire","Direct","LED0290",null,{"$f":"IF(OR(F143=\"Luminaire\",F143=\"NW\"),_xlfn.XLOOKUP($H143,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F143=\"Bracket\",_xlfn.XLOOKUP($H143,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H143,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1025.0624348536696},{"$f":"IF(F143=\"Column\",I_CAPEX!$G$45,IF(OR(B143=$B$114,B143=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F143=\"Luminaire\",F143=\"NW\"),IF(C143=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F143=\"Bracket\",IF(C143=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F143=\"Column\",IF(C143=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":13.001168691152392},1038.0636035448219,{"$f":"SUM(J143:L143)*I_CAPEX!$D$13","v":434.2503267096954},1472.3139302545173,null,{"$f":"IF($F143=\"Luminaire\",IF((MID($B143,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M143),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M143)),IF($F143=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M143),-PMT(return_on_assests_pct,pole_lifespan,$M143)))","v":122.83525210684967},{"$f":"IF($F143=\"Luminaire\",IF((MID($B143,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N143),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N143)),IF($F143=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N143),-PMT(return_on_assests_pct,pole_lifespan,$N143)))","v":51.385337253628194},{"$f":"IF($F143=\"Luminaire\",IF((MID($B143,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O143),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O143)),IF($F143=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O143),-PMT(return_on_assests_pct,pole_lifespan,$O143)))","v":174.22058936047787},null,null,null,{"$f":"Q143*'I_Global Inputs'!$F$63","v":139.10981174649018},{"$f":"R143*'I_Global Inputs'!$F$63","v":58.193429567467966},{"$f":"S143*'I_Global Inputs'!$F$63","v":197.30324131395818},null,null,{"$f":"O143*'I_Global Inputs'!$F$63","v":1667.382206300857},{"$f":"IF($F143=\"Luminaire\",IF((MID($B143,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB143),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB143)),IF($F143=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB143),-PMT(return_on_assests_pct,pole_lifespan,$AB143))) - Y143","v":0}]
[null,{"$f":"IF(OR(F144=\"Luminaire\",F144=\"NW\"),_xlfn.XLOOKUP($H144,I_CAPEX!$W$49:$W$486,I_CAPEX!$X$49:$X$486),IF('C_CAPEX Build Up'!F144=\"Bracket\",_xlfn.XLOOKUP($H144,I_CAPEX!$L$49:$L$55,I_CAPEX!$M$49:$M$55),_xlfn.XLOOKUP($H144,I_CAPEX!$B$49:$B$87,I_CAPEX!$C$49:$C$87)))","v":"LED0292-GE  Area Lighter Flood Light 500W"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH(H144,'I_Mapping & Lookups'!$X:$X,0))","v":"V"},{"$f":"_xlfn.XLOOKUP($H144,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$N$6:$N$183,\"\")","v":"LED"},{"$f":"_xlfn.XLOOKUP($H144,'O_New Component SLUOS'!$K$6:$K$183,'O_New Component SLUOS'!$P$6:$P$183)","v":"LED - V"},"Luminaire","Direct","LED0292",null,{"$f":"IF(OR(F144=\"Luminaire\",F144=\"NW\"),_xlfn.XLOOKUP($H144,I_CAPEX!$W$49:$W$486,I_CAPEX!$AH$49:$AH$486),IF('C_CAPEX Build Up'!F144=\"Bracket\",_xlfn.XLOOKUP($H144,I_CAPEX!$L$49:$L$476,I_CAPEX!$S$49:$S$476),_xlfn.XLOOKUP($H144,I_CAPEX!$B$49:$B$476,I_CAPEX!$I$49:$I$476,0)))","v":1286.9208400557691},{"$f":"IF(F144=\"Column\",I_CAPEX!$G$45,IF(OR(B144=$B$114,B144=$B$115),I_CAPEX!$G$44,0))","v":0},{"$f":"IF(OR(F144=\"Luminaire\",F144=\"NW\"),IF(C144=\"P\",I_CAPEX!D$40,I_CAPEX!D$41),IF(F144=\"Bracket\",IF(C144=\"P\",I_CAPEX!D$42,I_CAPEX!D$43),IF(F144=\"Column\",IF(C144=\"P\",I_CAPEX!D$44,I_CAPEX!D$45),0)))","v":167.90366365357909},1454.8245037093482,{"$f":"SUM(J144:L144)*I_CAPEX!$D$13","v":608.5927816789856},2063.4172853883338,null,{"$f":"IF($F144=\"Luminaire\",IF((MID($B144,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$M144),-PMT(return_on_assests_pct,trad_lantern_lifespan,$M144)),IF($F144=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$M144),-PMT(return_on_assests_pct,pole_lifespan,$M144)))","v":172.15104553720545},{"$f":"IF($F144=\"Luminaire\",IF((MID($B144,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$N144),-PMT(return_on_assests_pct,trad_lantern_lifespan,$N144)),IF($F144=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$N144),-PMT(return_on_assests_pct,pole_lifespan,$N144)))","v":72.015479121573151},{"$f":"IF($F144=\"Luminaire\",IF((MID($B144,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$O144),-PMT(return_on_assests_pct,trad_lantern_lifespan,$O144)),IF($F144=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$O144),-PMT(return_on_assests_pct,pole_lifespan,$O144)))","v":244.1665246587786},null,null,null,{"$f":"Q144*'I_Global Inputs'!$F$63","v":194.95950165682692},{"$f":"R144*'I_Global Inputs'!$F$63","v":81.55687859639032},{"$f":"S144*'I_Global Inputs'!$F$63","v":276.51638025321722},null,null,{"$f":"O144*'I_Global Inputs'!$F$63","v":2336.8014084030087},{"$f":"IF($F144=\"Luminaire\",IF((MID($B144,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,$AB144),-PMT(return_on_assests_pct,trad_lantern_lifespan,$AB144)),IF($F144=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,$AB144),-PMT(return_on_assests_pct,pole_lifespan,$AB144))) - Y144","v":0}]

{"sheet":"C_CAPEX - Hybid Calcs","index":11,"n_rows":111,"n_cols":11,"rows_kept":111,"cut":false,"hidden":false,"merged":[[64,10,65,10],[73,10,75,10],[82,10,83,10],[91,10,93,10],[103,10,104,10],[33,10,38,10],[40,10,45,10],[47,10,49,10],[51,10,53,10],[55,10,57,10]]}
[null,"Hybrid calculations"]
[null,null,null,null,null,null,null,null,"RP 24-29 costs","RP 24-29 costs"]
[null,null,"Assembly Code","Assembly Description","Component Type","Stock No.","Stock Name","Breakdown","Cost","Hybrid Cost  (Loaded)","Notes"]
[null,"Luminaire","42W_CFL_Decorative","42W Decorative Luminaire","Luminaire",500970,{"$f":"_xlfn.XLOOKUP($F4,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 42w Compact Fluorescent Kensington Heritage with PE [GD]"},1,null,802.77737414587193,"Averaged"]
[null,null,null,null,"Luminaire",500958,{"$f":"_xlfn.XLOOKUP($F5,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 42W Compact Fluorescent Nostalgia with PE Cell & Lam [GD]"},1]
[null,null,null,null,"Luminaire",500944,{"$f":"_xlfn.XLOOKUP($F6,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 42w Compact Fluorescent Bourke Hill Flared Model R [GWD]"},1]
[null,null,null,null,"Luminaire",500954,{"$f":"_xlfn.XLOOKUP($F7,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 42w Compact Fluorescent Bourke Hill Eco A Series [GD]"},1]
[null,null,null,null,"Luminaire",500950,{"$f":"_xlfn.XLOOKUP($F8,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 42w Compact Fluorescent Bourke Hill Eco S Series [G]"},1]
[null,"Luminaire","70W_HPS_Decorative","70W Decorative Luminaire","Luminaire",500946,{"$f":"_xlfn.XLOOKUP($F9,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 70w HPS Bourke Hill Flared Model R [GD]"},1,null,579.84636373340425,"Averaged"]
[null,null,null,null,"Luminaire",500960,{"$f":"_xlfn.XLOOKUP($F10,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 70W HPS Nostalgia with PE Cell & Lamp [GD]"},1]
[null,null,null,null,"Luminaire",500966,{"$f":"_xlfn.XLOOKUP($F11,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 70w HPS Nostalgia B with PE Cell & Lamp [GD]"},1]
[null,"Luminaire","80W_MVA_Standard","80W Mercury Vapour Standard Luminaire","Luminaire",500880,{"$f":"_xlfn.XLOOKUP($F12,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 80W MV Urban Style 1 C/W PE Cell and Interference Su [GWD]"},0.95,null,130.20063109683406,"Weighted"]
[null,null,null,null,"Luminaire",500885,{"$f":"_xlfn.XLOOKUP($F13,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 80W MV Style 1 Aeroscreen C/W PE Cell No Lamp or Fus [GWD]"},0.05]
[null,"Luminaire","42W_CFL_Standard","42W CFL Standard Luminaire","Luminaire",500900,{"$f":"_xlfn.XLOOKUP($F14,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 42w Compact Suburban Fluorescent with Lamp & PE Cell [GWD]"},0.95,null,210.46820286896528,"Weighted"]
[null,null,null,null,"Luminaire",500906,{"$f":"_xlfn.XLOOKUP($F15,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 42W Compact Fluo Aero Urban, Lamp & PE Cell"},0.05]
[null,"Luminaire","70W_HPS_Standard","Composite HPS 70W (Aero and Non-Aero)","Luminaire",502025,{"$f":"_xlfn.XLOOKUP($F16,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 70W HPS Suburban-Igniter-Cell- Lamp No Fuse [GWD]"},0.95,null,202.69362410173233,"Weighted"]
[null,null,null,null,"Luminaire",501970,{"$f":"_xlfn.XLOOKUP($F17,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 70W HPS Style 1 Aeroscreen"},0.05]
[null,"Luminaire","70W_HPS_TA_Standard","Composite Twin Arc HPS 70W (Aero and Non-Aero)","Luminaire",502025,{"$f":"_xlfn.XLOOKUP($F18,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 70W HPS Suburban-Igniter-Cell- Lamp No Fuse [GWD]"},0.95,null,202.69362410173233,"Weighted"]
[null,null,null,null,"Luminaire",501970,{"$f":"_xlfn.XLOOKUP($F19,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 70W HPS Style 1 Aeroscreen"},0.05]
[null,"Luminaire","150W_HPS_Standard","Composite HPS 150W (Aero and Non-Aero)","Luminaire",500974,{"$f":"_xlfn.XLOOKUP($F20,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 150W HPS Roadster With PE Cell & Lamp, No Fuse"},0.95,null,292.91160462135139,"Weighted"]
[null,null,null,null,"Luminaire",500978,{"$f":"_xlfn.XLOOKUP($F21,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 150W HPS Roadster Aero, PE Cell & Lamp"},0.05]
[null,"Luminaire","250W_HPS_Standard","Composite HPS 250W (Aero and Non-Aero)","Luminaire",501008,{"$f":"_xlfn.XLOOKUP($F22,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 250W HPS Roadster, PE Cell & Lamp, No Fuse"},0.95,null,292.91160462135139,"Weighted"]
[null,null,null,null,"Luminaire",501004,{"$f":"_xlfn.XLOOKUP($F23,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"250W HPS Roadster Aeroscreen"},0.05]
[null,"Luminaire","400W_HPS_Standard","Composite HPS 400W (Aero and Non-Aero)","Luminaire",500982,{"$f":"_xlfn.XLOOKUP($F24,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 400W HPS Roadster & PE Cell & Lamp, No Fuse"},0.9,null,393.22676348592506,"Weighted"]
[null,null,null,null,"Luminaire",500983,{"$f":"_xlfn.XLOOKUP($F25,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 400W HPS Roadster & PE Cell & Lamp, No Fuse"},0.02]
[null,null,null,null,"Luminaire",510162,{"$f":"_xlfn.XLOOKUP($F26,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 400W HPS Aero Roadster"},0.08]
[null,"Luminaire","400W_MH_Standard","Composite MH 400W (Aero and Non-Aero)","Luminaire",510160,{"$f":"_xlfn.XLOOKUP($F27,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 400W HPS Roadster with PE Cell & Lamp. No Fuse [GWD]"},0.9,null,364.05587056828648,"Weighted"]
[null,null,null,null,"Luminaire",500984,{"$f":"_xlfn.XLOOKUP($F28,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 400W MH Roadster Aero"},0.1]
[null,"Luminaire","REPMV250WHPS150W","Mercury Vapour 250W Replacement with 150W High Pressure Sodium","Luminaire",500974,{"$f":"_xlfn.XLOOKUP($F29,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 150W HPS Roadster With PE Cell & Lamp, No Fuse"},0.8,null,298.50404544044102,"Weighted"]
[null,null,null,null,"Luminaire",500978,{"$f":"_xlfn.XLOOKUP($F30,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 150W HPS Roadster Aero, PE Cell & Lamp"},0.2]
[null,"Luminaire","REPMV400WHPS250W","Mercury Vapour 400W Replacement with 250W High Pressure Sodium","Luminaire",501008,{"$f":"_xlfn.XLOOKUP($F31,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Lantern 250W HPS Roadster, PE Cell & Lamp, No Fuse"},0.8,null,298.50404544044102,"Weighted"]
[null,null,null,null,"Luminaire",501004,{"$f":"_xlfn.XLOOKUP($F32,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"250W HPS Roadster Aeroscreen"},0.2]
[null,"Bracket","Cat_P_Bracket","Category P Bracket","Bracket",131275,{"$f":"_xlfn.XLOOKUP($F33,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Bracket 500mm S/Light Outreach CE1 [GWD]"},0.49293803054503688,null,145.03355615073426,"Weighted"]
[null,null,null,null,"Bracket",131277,{"$f":"_xlfn.XLOOKUP($F34,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Bracket 2000mm S/Light Outreach CE2 [GWD]"},7.2773281168679677E-2,null,null,"Unknowns attributed to smallest bracket, Older styles attributed to nearest sized outreach"]
[null,null,null,null,"Bracket",131280,{"$f":"_xlfn.XLOOKUP($F35,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Bracket CE3 3000mm S/Light Outreach [GWD]"},0.1095637192440911]
[null,null,null,null,"Bracket",131282,{"$f":"_xlfn.XLOOKUP($F36,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Bracket CE4 4500mm S/Light Outreach [GWD]"},3.4206134132553259E-2]
[null,null,null,null,"Bracket",131285,{"$f":"_xlfn.XLOOKUP($F37,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Bracket CE5 6000mm S/Light Outreach [GWD]"},2.1320507528579891E-2]
[null,null,null,null,"Bracket",131288,{"$f":"_xlfn.XLOOKUP($F38,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Bracket CE6 2000mm S/Light 5 Deg Rise [GWD]"},0.23849177150445972]
[null,null,null,null,"Bracket",131289,{"$f":"_xlfn.XLOOKUP($F39,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Bracket 3000mm S/Light OR CE7"},3.0706555876599487E-2]
[null,"Bracket","Cat_V_Bracket","Category V Bracket","Bracket",131275,{"$f":"_xlfn.XLOOKUP($F40,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Bracket 500mm S/Light Outreach CE1 [GWD]"},0.30150753768844218,null,220.65589465584927,"Weighted"]
[null,null,null,null,"Bracket",131277,{"$f":"_xlfn.XLOOKUP($F41,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Bracket 2000mm S/Light Outreach CE2 [GWD]"},7.0839635068546611E-2,null,null,"Unknowns attributed to smallest bracket, Older styles attributed to nearest sized outreach"]
[null,null,null,null,"Bracket",131280,{"$f":"_xlfn.XLOOKUP($F42,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Bracket CE3 3000mm S/Light Outreach [GWD]"},0.21744645557886519]
[null,null,null,null,"Bracket",131282,{"$f":"_xlfn.XLOOKUP($F43,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Bracket CE4 4500mm S/Light Outreach [GWD]"},0.14045957945065132]
[null,null,null,null,"Bracket",131285,{"$f":"_xlfn.XLOOKUP($F44,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Bracket CE5 6000mm S/Light Outreach [GWD]"},7.9377469873640041E-2]
[null,null,null,null,"Bracket",131288,{"$f":"_xlfn.XLOOKUP($F45,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Bracket CE6 2000mm S/Light 5 Deg Rise [GWD]"},0.14772893594184514]
[null,null,null,null,"Bracket",131289,{"$f":"_xlfn.XLOOKUP($F46,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Bracket 3000mm S/Light OR CE7"},4.2640386398009468E-2]
[null,"Column","7.5_Single","7.5m Single Outreach","Column",131065,{"$f":"_xlfn.XLOOKUP($F47,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  7.5M X 1.5M Single O/R Tapered Octagonal Curved Galv [GWD]"},0.73449920508744038,null,964.77949988251135,"Weighted"]
[null,null,null,null,"Column",131068,{"$f":"_xlfn.XLOOKUP($F48,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column 7.5M X 3M Single O/R Tapered Octagonal Curved Galv [GWD]"},6.5500794912559612E-2]
[null,null,null,null,"Column",131067,{"$f":"_xlfn.XLOOKUP($F49,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column 7.5M X 1.5M Single O/R Impact Absorbing Galv"},0.18364246599540718]
[null,null,null,null,"Column",131123,{"$f":"_xlfn.XLOOKUP($F50,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  7.5M X 3M Single O/R Tapered Round Impact Absorbing C [GWD]"},1.635753400459283E-2]
[null,"Column","7.5_Double","7.5m Double Outreach","Column",131066,{"$f":"_xlfn.XLOOKUP($F51,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  7.5M X 1.5M Double O/R Tapered Octagonal Curved Galv [GWD]"},0.73449920508744038,null,1221.6026371639512,"Weighted"]
[null,null,null,null,"Column",131068,{"$f":"_xlfn.XLOOKUP($F52,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column 7.5M X 3M Single O/R Tapered Octagonal Curved Galv [GWD]"},6.5500794912559612E-2]
[null,null,null,null,"Column",131069,{"$f":"_xlfn.XLOOKUP($F53,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column 7.5M X 1.5M Double O/R Impact Absorbing Galv"},0.18364246599540718]
[null,null,null,null,"Column",131126,{"$f":"_xlfn.XLOOKUP($F54,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column 7.5M X 3M Double O/R Impact Absorbing Galv"},1.635753400459283E-2]
[null,"Column","9.0_Single","9.0m Single Outreach","Column",131070,{"$f":"_xlfn.XLOOKUP($F55,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  9M X 1.5M Single O/R Tapered Round Rigid Curved Galv [GWD]"},0.70367400021675519,null,1257.1399823582569,"Weighted"]
[null,null,null,null,"Column",131073,{"$f":"_xlfn.XLOOKUP($F56,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  9M X 3M Single O/R Tapered Round Rigid Curved Galv [GWD]"},4.1877099815758108E-2]
[null,null,null,null,"Column",131076,{"$f":"_xlfn.XLOOKUP($F57,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column 9M X 4.5M Single O/R Tapered Round Rigid Curved Galv [GD]"},5.4448899967486725E-2]
[null,null,null,null,"Column",131010,{"$f":"_xlfn.XLOOKUP($F58,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  9M X 1.5M Single O/R Tapered Round Impact Absorbing [GWD]"},8.8002601062100352E-2]
[null,null,null,null,"Column",131012,{"$f":"_xlfn.XLOOKUP($F59,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column 9M X 3M Single O/R Tapered Round Impact Absorbing Cur [GWD]"},5.2021242007152923E-3]
[null,null,null,null,"Column",131014,{"$f":"_xlfn.XLOOKUP($F60,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column 9M X 4.5M Single O/R Tapered Round Impact Absorbing C [GWD]"},6.8277880134388208E-3]
[null,null,null,null,"Column",131040,{"$f":"_xlfn.XLOOKUP($F61,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  9M X 1.5M Single O/R Tapered Round Slip Base Curved [GWD]"},8.8002601062100352E-2]
[null,null,null,null,"Column",131042,{"$f":"_xlfn.XLOOKUP($F62,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  9M X 3M Single O/R Tapered Round Slip Base Curved Ga [GWD]"},5.2021242007152923E-3]
[null,null,null,null,"Column",131044,{"$f":"_xlfn.XLOOKUP($F63,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column 9M X 4.5M Single O/R Tapered Round Slip Base Curved [GD]"},6.8277880134388208E-3]
[null,"Column","9.0_Double","9.0m Double Outreach","Column",131071,{"$f":"_xlfn.XLOOKUP($F64,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  9M X 1.5M Double O/R Tapered Round Rigid Curved Galv [GWD]"},0.70367400021675519,null,1582.1616124953234,"Weighted"]
[null,null,null,null,"Column",131074,{"$f":"_xlfn.XLOOKUP($F65,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  9M X 3M Double O/R Tapered Round Rigid Curved Galv [GWD]"},4.1877099815758108E-2]
[null,null,null,null,"Column",131077,{"$f":"_xlfn.XLOOKUP($F66,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  9M X 4.5M Double O/R Tapered Round Rigid Curved Galv [GWD]"},5.4448899967486725E-2]
[null,null,null,null,"Column",131011,{"$f":"_xlfn.XLOOKUP($F67,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column 9M X 1.5M Double O/R Tapered Round Impact Absorbing C [GWD]"},8.8002601062100352E-2]
[null,null,null,null,"Column",131013,{"$f":"_xlfn.XLOOKUP($F68,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column 9M X 3M Double O/R Tapered Round Impact Absorbing Cur [GWD]"},5.2021242007152923E-3]
[null,null,null,null,"Column",131015,{"$f":"_xlfn.XLOOKUP($F69,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  9M X 4.5M Double O/R Tapered Round Impact Absorbing [GWD]"},6.8277880134388208E-3]
[null,null,null,null,"Column",131041,{"$f":"_xlfn.XLOOKUP($F70,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  9M X 1.5M Double O/R Tapered Round Slip Base Curved [GWD]"},8.8002601062100352E-2]
[null,null,null,null,"Column",131043,{"$f":"_xlfn.XLOOKUP($F71,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  9M X 3M Double O/R Tapered Round Slip Base Curved Ga [GWD]"},5.2021242007152923E-3]
[null,null,null,null,"Column",131045,{"$f":"_xlfn.XLOOKUP($F72,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  9M X 4.5M Double O/R Tapered Round Slip Base Curved [GWD]"},6.8277880134388208E-3]
[null,"Column","10.5_Single","10.5m Single Outreach","Column",131080,{"$f":"_xlfn.XLOOKUP($F73,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  10.5M X 1.5M Single O/R Tapered Round Rigid Curved G [GWD]"},0.58530561844000828,null,1437.8814805980971,"Weighted"]
[null,null,null,null,"Column",131083,{"$f":"_xlfn.XLOOKUP($F74,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  10.5M X 3M Single O/R Tapered Round Rigid Curved Gal [GWD]"},8.2938876311998352E-2]
[null,null,null,null,"Column",131086,{"$f":"_xlfn.XLOOKUP($F75,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column 10.5M X 4.5M Single O/R Tapered Round Rigid Curved G [GD]"},0.13171434451533237]
[null,null,null,null,"Column",131018,{"$f":"_xlfn.XLOOKUP($F76,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column 10.5M X 1.5M Single O/R Tapered Round Impact Absorbin [GWD]"},7.3266104136653631E-2]
[null,null,null,null,"Column",131020,{"$f":"_xlfn.XLOOKUP($F77,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  10.5M X 3M Single O/R Tapered Round Impact Absorbing [GWD]"},1.0290183165260341E-2]
[null,null,null,null,"Column",131022,{"$f":"_xlfn.XLOOKUP($F78,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  10.5M X 4.5M Single O/R Tapered Round Impact Absorbi [GWD]"},1.6464293064416546E-2]
[null,null,null,null,"Column",131048,{"$f":"_xlfn.XLOOKUP($F79,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  10.5M X 1.5M Single O/R Tapered Round Slip Base Curv [GWD]"},7.3266104136653631E-2]
[null,null,null,null,"Column",131050,{"$f":"_xlfn.XLOOKUP($F80,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  10.5M X 3M Single O/R Tapered Round Slip Base Curved [GWD]"},1.0290183165260341E-2]
[null,null,null,null,"Column",131052,{"$f":"_xlfn.XLOOKUP($F81,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column 10.5M X 4.5M Single O/R Tapered Round Slip Base Curv [GD]"},1.6464293064416546E-2]
[null,"Column","10.5_Double","10.5m Double Outreach","Column",131081,{"$f":"_xlfn.XLOOKUP($F82,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  10.5M X 1.5M Double O/R Tapered Round Rigid Curved G [GWD]"},0.58530561844000828,null,1885.7352931031969,"Weighted"]
[null,null,null,null,"Column",131084,{"$f":"_xlfn.XLOOKUP($F83,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  10.5M X 3M  Double O/R Tapered Round Rigid CurvedGal [GWD]"},8.2938876311998352E-2]
[null,null,null,null,"Column",131087,{"$f":"_xlfn.XLOOKUP($F84,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  10.5M X 4.5M Double O/R Tapered Round Rigid Curved G [GWD]"},0.13171434451533237]
[null,null,null,null,"Column",131019,{"$f":"_xlfn.XLOOKUP($F85,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  10.5M X 1.5M Double O/R Tapered Round Impact Absorbi [GWD]"},7.3266104136653631E-2]
[null,null,null,null,"Column",131021,{"$f":"_xlfn.XLOOKUP($F86,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  10.5M X 3M Double O/R Tapered Round Impact Absorbing [GWD]"},1.0290183165260341E-2]
[null,null,null,null,"Column",131023,{"$f":"_xlfn.XLOOKUP($F87,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  10.5M X 4.5M Double O/R Tapered Round Impact Absorbi [GWD]"},1.6464293064416546E-2]
[null,null,null,null,"Column",131049,{"$f":"_xlfn.XLOOKUP($F88,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  10.5M X 1.5M Double O/R Tapered Round Slip Base Curv [GWD]"},7.3266104136653631E-2]
[null,null,null,null,"Column",131051,{"$f":"_xlfn.XLOOKUP($F89,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  10.5M X 3M Double O/R Tapered Round Slip Base Curved [GWD]"},1.0290183165260341E-2]
[null,null,null,null,"Column",131053,{"$f":"_xlfn.XLOOKUP($F90,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  10.5M X 4.5M Double O/RTapered Round Slip Base Curve [GWD]"},1.6464293064416546E-2]
[null,"Column","12.0_Single","12.0m Single Outreach","Column",131090,{"$f":"_xlfn.XLOOKUP($F91,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  12M X 1.5M Single O/R Tapered Round Rigid Curved Gal [GWD]"},0.70189274447949523,null,1653.4315693173753,"Weighted"]
[null,null,null,null,"Column",131093,{"$f":"_xlfn.XLOOKUP($F92,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  12M X 3M Single O/R Tapered Round Rigid Curved Galv [GWD]"},2.365930599369085E-2]
[null,null,null,null,"Column",131096,{"$f":"_xlfn.XLOOKUP($F93,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column 12M X 4.5M Single O/R Tapered Round Rigid Curved Gal [GD]"},2.3884632717440287E-2]
[null,null,null,null,"Column",131098,{"$f":"_xlfn.XLOOKUP($F94,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  12M X 6M Single O/R Tapered Round Rigid CurvOutreach [GWD]"},5.0923839567372689E-2]
[null,null,null,null,"Column",131026,{"$f":"_xlfn.XLOOKUP($F95,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  12M X 1.5M Single O/R Tapered Round Impact Absorbing [GWD]"},8.7652095538530872E-2]
[null,null,null,null,"Column",131028,{"$f":"_xlfn.XLOOKUP($F96,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  12M X 3M Single O/R Tapered Round Impact Absorbing C [GWD]"},2.9292474087426767E-3]
[null,null,null,null,"Column",131030,{"$f":"_xlfn.XLOOKUP($F97,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  12M X 4.5M Single O/R Tapered Round Impact Absorbing [GWD]"},2.9292474087426767E-3]
[null,null,null,null,"Column",131032,{"$f":"_xlfn.XLOOKUP($F98,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  12M X 6M Single O/R Tapered Round Impact Absorbing C [GWD]"},6.3091482649842269E-3]
[null,null,null,null,"Column",131056,{"$f":"_xlfn.XLOOKUP($F99,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  12M X 1.5M Single O/R Tapered Round Slip Base Curved [GWD]"},8.7652095538530872E-2]
[null,null,null,null,"Column",131058,{"$f":"_xlfn.XLOOKUP($F100,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  12M X 3M Single O/R Tapered Round Slip Base Curved G [GWD]"},2.9292474087426767E-3]
[null,null,null,null,"Column",131060,{"$f":"_xlfn.XLOOKUP($F101,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column 12M X 4.5M Single O/R Tapered Round Slip Base Curved [GD]"},2.9292474087426767E-3]
[null,null,null,null,"Column",131054,{"$f":"_xlfn.XLOOKUP($F102,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column 12M X 6.0M Single O/R Tapered Round Slip Base Curved [GD]"},6.3091482649842269E-3]
[null,"Column","12.0_Double","12.0m Double Outreach","Column",131091,{"$f":"_xlfn.XLOOKUP($F103,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  12M X 1.5M Double O/R Tapered Round Rigid Curved Gal [GWD]"},0.74951876804619821,null,2300.9368700475006,"Weighted"]
[null,null,null,null,"Column",131094,{"$f":"_xlfn.XLOOKUP($F104,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  12M X 3M Double O/R Tapered Round Rigid Curved Galv [GWD]"},2.5264677574590954E-2]
[null,null,null,null,"Column",131097,{"$f":"_xlfn.XLOOKUP($F105,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  12M X 4.5M Double O/R Tapered Round Rigid Curved Gal [GWD]"},2.5505293551491819E-2]
[null,null,null,null,"Column",131027,{"$f":"_xlfn.XLOOKUP($F106,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  12M X 1.5M Double O/R Tapered Round Impact Absorbing [GWD]"},9.3599615014436963E-2]
[null,null,null,null,"Column",131029,{"$f":"_xlfn.XLOOKUP($F107,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  12M X 3M Double O/R Tapered Round Impact Absorbing C [GWD]"},3.1280076997112606E-3]
[null,null,null,null,"Column",131031,{"$f":"_xlfn.XLOOKUP($F108,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  12M X 4.5M Double O/R Tapered Round Impact Absorbing [GWD]"},3.1280076997112606E-3]
[null,null,null,null,"Column",131057,{"$f":"_xlfn.XLOOKUP($F109,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  12M X 1.5M Double O/R Tapered Round Slip Base Curved [GWD]"},9.3599615014436963E-2]
[null,null,null,null,"Column",131059,{"$f":"_xlfn.XLOOKUP($F110,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  12M X 3M Double O/R Tapered Round Slip Base Curved G [GWD]"},3.1280076997112606E-3]
[null,null,null,null,"Column",131061,{"$f":"_xlfn.XLOOKUP($F111,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410)","v":"Column  12M X 4.5M Double O/R Tapered Round Slip Base Curved [GWD]"},3.1280076997112606E-3]

{"sheet":"C_OPEX Calc","index":12,"n_rows":142,"n_cols":50,"rows_kept":142,"cut":false,"hidden":false,"merged":[[7,24,7,29],[7,15,7,22],[7,7,7,13],[67,7,67,13],[67,15,67,22],[67,24,67,29]]}
[null,"Maintenance Charge Build Up"]
[]
[null,"Description"]
[null,"This sheet models the FY19 maintenance costs for both spot and bulk replacement for each lamp type."]
[]
[null,"Corporate, Divisional & Non-Network Overheads",null,{"$f":"'I_Global Inputs'!F43+'I_Global Inputs'!F48+'I_Global Inputs'!F51","v":0.44592731042816636}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct opex",null,null,null,null,null,null,null,{"$f":"SUM(AN10:AN66,AN70:AN142)-AN8","v":0},null,null,"Direct opex","Indirect opex","Total opex",null,{"$f":"AQ7","v":"Direct opex"},{"$f":"AR7","v":"Indirect opex"},{"$f":"AS7","v":"Total opex"}]
[null,null,null,null,null,null,null,"Lookup From Inputs",null,null,null,null,null,null,null,"MAINT SPOT COST PER YEAR PER STREET LIGHT",null,null,null,null,null,null,null,null,"Bulk Cost",null,null,null,null,null,null,{"$f":"'I_Global Inputs'!$F$57&\" Annual Charge\"","v":"FY22 Annual Charge"},null,null,null,null,null,null,null,{"$f":"'I_Global Inputs'!F82","v":827021.6997838472},null,null,{"$f":"'I_Global Inputs'!$F$57&\" Annual Charge\"","v":"FY22 Annual Charge"},{"$f":"'I_Global Inputs'!$F$57&\" Annual Charge\"","v":"FY22 Annual Charge"},{"$f":"'I_Global Inputs'!$F$57&\" Annual Charge\"","v":"FY22 Annual Charge"},null,{"$f":"'I_Global Inputs'!$F$58&\" Annual Charge\"","v":"FY25 Annual Charge"},{"$f":"'I_Global Inputs'!$F$58&\" Annual Charge\"","v":"FY25 Annual Charge"},{"$f":"'I_Global Inputs'!$F$58&\" Annual Charge\"","v":"FY25 Annual Charge"}]
[null,"Type","Description","Category","Intentially Blank","Mapping Code",null,"Lamp on-costed","Ballast / Igniter on-costed","Bulb Failure Rate","PE Cell Failure Rate","Ballast / Ignitor Failure Rate","Luminaire Failure Rate","Bulk % (expressed as a pecentage chance of failure for year)",null,"Pole Maintenance Cost","Labour for warranty claims","Labour & Plant","Lamp","Ballast/Ignitor","Standard Luminaire Charge For Additional Components & Labour","Traffic Control\n(Taking into account category)","Total",null,"Contract Rate (Bulk)","Standard Materials (Lamp etc)","Additional Bulk Works Materials","Streetlight patrols","Improvement Works","Total",null,"Total maintenace (Excluding Corp & Div OVH)",null,"LED category","Number of LEDs","Total revenue allocated to LEDs by category",null,"Volumes as at FY25","Direct opex revenue","Split PL team over assets","PL team direct charge",null,"Direct opex","Corp & Div OVH","Total maintenace Including Corp & Div OVH",null,"Direct opex",{"$f":"AR9","v":"Corp & Div OVH"},{"$f":"AS9","v":"Total maintenace Including Corp & Div OVH"}]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F10,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F10)","v":"LED 36W Gerard Luminaire (Cat P3)"},{"$f":"_xlfn.XLOOKUP($F10,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0001",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F10,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F10,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F10,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F10,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B10<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F10,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B10=\"Support\",_xlfn.XLOOKUP($F10,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F10,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J10:L10)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B10=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D10=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J10:M10)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,"P",{"$f":"SUMIFS(AL$10:AL$142,$F$10:$F$142,\"*LED*\",$D$10:$D$142,$AH10)","v":127003.96425686596},{"$f":"SUMIFS(AN$10:AN$142,$F$10:$F$142,\"*LED*\",$D$10:$D$142,$AH10)","v":454622.29169037216},null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F10)","v":912},{"$f":"AF10*AL10","v":16983.5071445783},{"$f":"AN$8*$AM10/SUM($AM$10:$AM$66,$AM$70:$AM$142)","v":3264.5873099130836},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", F10)),_xlfn.XLOOKUP($D10,$AH$14:$AH$15,$AJ$14:$AJ$15),IFERROR(AN10/AL10,0))","v":3.5795913485889068},null,{"$f":"AF10+AO10","v":22.201857954486165},{"$f":"AQ10*$D$6","v":9.9004148041522075},{"$f":"SUM(AQ10:AQ10)*(1+$D$6)","v":32.102272758638371},null,{"$f":"AQ10*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR10*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS10*'I_Global Inputs'!$F$63","v":36.355533476693545},{"$f":"SUM(AU10:AV10)-AW10","v":0}]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F11,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F11)","v":"LED 23W Gerard Luminaire (Cat P3) - Aeroscreen"},{"$f":"_xlfn.XLOOKUP($F11,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0002",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F11,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F11,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F11,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F11,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B11<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F11,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B11=\"Support\",_xlfn.XLOOKUP($F11,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F11,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J11:L11)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B11=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D11=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J11:M11)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,"V",{"$f":"SUMIFS(AL$10:AL$142,$F$10:$F$142,\"*LED*\",$D$10:$D$142,$AH11)","v":40338.440644146453},{"$f":"SUMIFS(AN$10:AN$142,$F$10:$F$142,\"*LED*\",$D$10:$D$142,$AH11)","v":170098.6294361795},null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F11)","v":2441},{"$f":"AF11*AL11","v":45456.952784995206},{"$f":"AN$8*$AM11/SUM($AM$10:$AM$66,$AM$70:$AM$142)","v":8737.7824819055222},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", F11)),_xlfn.XLOOKUP($D11,$AH$14:$AH$15,$AJ$14:$AJ$15),IFERROR(AN11/AL11,0))","v":3.5795913485889068},null,{"$f":"AF11+AO11","v":22.201857954486165},{"$f":"AQ11*$D$6","v":9.9004148041522075},32.102272758638371,null,{"$f":"AQ11*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR11*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS11*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F12,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F12)","v":"LED 17W Gerard Luminaire (Cat P4/P5)"},{"$f":"_xlfn.XLOOKUP($F12,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0003",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F12,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F12,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F12,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F12,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B12<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F12,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B12=\"Support\",_xlfn.XLOOKUP($F12,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F12,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J12:L12)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B12=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D12=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J12:M12)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F12)","v":25193},469150.76260236965,90180.644845000337,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ12*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR12*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS12*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F13,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F13)","v":"LED 17W Gerard Luminaire (Cat P4/P5) - Aeroscreen"},{"$f":"_xlfn.XLOOKUP($F13,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0004",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F13,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F13,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F13,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F13,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B13<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F13,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B13=\"Support\",_xlfn.XLOOKUP($F13,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F13,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J13:L13)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B13=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D13=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J13:M13)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,"PL charge per LED",null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F13)","v":64},1191.8250627774246,229.09384630969006,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ13*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR13*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS13*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F14,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F14)","v":"LED 17W Gerard Luminaire - Louvred (Cat P4/P5 RRW)"},{"$f":"_xlfn.XLOOKUP($F14,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0005",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F14,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F14,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F14,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F14,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B14<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F14,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B14=\"Support\",_xlfn.XLOOKUP($F14,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F14,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J14:L14)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B14=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D14=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J14:M14)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,{"$f":"AH10","v":"P"},null,{"$f":"AJ10/AI10","v":3.5795913485889068},null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F14)","v":0},{"$f":"AF14*AL14","v":0},{"$f":"AN$8*$AM14/SUM($AM$10:$AM$66,$AM$70:$AM$142)","v":0},3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ14*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR14*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS14*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F15,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F15)","v":"LED 25W GE Evolve Luminaire (Cat P4/P5)"},{"$f":"_xlfn.XLOOKUP($F15,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0006",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F15,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F15,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F15,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F15,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B15<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F15,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B15=\"Support\",_xlfn.XLOOKUP($F15,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F15,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J15:L15)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B15=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D15=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J15:M15)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,{"$f":"AH11","v":"V"},null,{"$f":"AJ11/AI11","v":4.2167874295572867},null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F15)","v":4583},85345.847854827138,16405.26715058296,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ15*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR15*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS15*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F16,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F16)","v":"LED 35W Pecan Luminaire (Cat P3)"},{"$f":"_xlfn.XLOOKUP($F16,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0007",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F16,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F16,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F16,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F16,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B16<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F16,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B16=\"Support\",_xlfn.XLOOKUP($F16,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F16,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J16:L16)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B16=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D16=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J16:M16)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F16)","v":48},893.86879708306844,171.82038473226754,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ16*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR16*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS16*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F17,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F17)","v":"LED 29W Pecan Luminaire (Cat P3) - Aeroscreen"},{"$f":"_xlfn.XLOOKUP($F17,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0008",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F17,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F17,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F17,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F17,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B17<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F17,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B17=\"Support\",_xlfn.XLOOKUP($F17,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F17,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J17:L17)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B17=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D17=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J17:M17)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F17)","v":22},409.68986532973969,78.751009668955945,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ17*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR17*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS17*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F18,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F18)","v":"LED 42W Pecan Luminaire (Cat V5)"},{"$f":"_xlfn.XLOOKUP($F18,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0009",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F18,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F18,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F18,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F18,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B18<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F18,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B18=\"Support\",_xlfn.XLOOKUP($F18,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F18,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J18:L18)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B18=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D18=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J18:M18)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F18)","v":5},109.68589999046594,21.083937147786433,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ18*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR18*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS18*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F19,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F19)","v":"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen"},{"$f":"_xlfn.XLOOKUP($F19,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0010",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F19,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F19,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F19,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F19,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B19<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F19,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B19=\"Support\",_xlfn.XLOOKUP($F19,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F19,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J19:L19)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B19=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D19=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J19:M19)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F19)","v":53},1162.6705398989391,223.4897337665362,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ19*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR19*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS19*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F20,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F20)","v":"LED 105W Aldridge Luminaire (Cat V3)"},{"$f":"_xlfn.XLOOKUP($F20,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0011",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F20,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F20,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F20,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F20,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B20<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F20,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B20=\"Support\",_xlfn.XLOOKUP($F20,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F20,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J20:L20)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B20=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D20=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J20:M20)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F20)","v":11},241.30897997902508,46.384661725130151,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ20*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR20*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS20*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F21,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F21)","v":"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist."},{"$f":"_xlfn.XLOOKUP($F21,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0012",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F21,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F21,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F21,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F21,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B21<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F21,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B21=\"Support\",_xlfn.XLOOKUP($F21,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F21,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J21:L21)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B21=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D21=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J21:M21)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F21)","v":81},1776.9115798455482,341.55978179414018,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ21*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR21*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS21*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F22,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F22)","v":"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist."},{"$f":"_xlfn.XLOOKUP($F22,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0013",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F22,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F22,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F22,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F22,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B22<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F22,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B22=\"Support\",_xlfn.XLOOKUP($F22,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F22,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J22:L22)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B22=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D22=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J22:M22)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F22)","v":72},1579.4769598627097,303.60869492812463,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ22*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR22*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS22*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F23,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F23)","v":"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist."},{"$f":"_xlfn.XLOOKUP($F23,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0014",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F23,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F23,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F23,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F23,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B23<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F23,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B23=\"Support\",_xlfn.XLOOKUP($F23,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F23,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J23:L23)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B23=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D23=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J23:M23)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F23)","v":11},241.30897997902508,46.384661725130151,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ23*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR23*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS23*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F24,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F24)","v":"LED 100W Aldridge Luminaire - Brownfield"},{"$f":"_xlfn.XLOOKUP($F24,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0015",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F24,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F24,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F24,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F24,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B24<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F24,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B24=\"Support\",_xlfn.XLOOKUP($F24,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F24,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J24:L24)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B24=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D24=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J24:M24)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F24)","v":0},0,0,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ24*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR24*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS24*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F25,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F25)","v":"LED 200W Aldridge Luminaire - Brownfield"},{"$f":"_xlfn.XLOOKUP($F25,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0016",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F25,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F25,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F25,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F25,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B25<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F25,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B25=\"Support\",_xlfn.XLOOKUP($F25,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F25,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J25:L25)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B25=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D25=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J25:M25)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F25)","v":0},0,0,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ25*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR25*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS25*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F26,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F26)","v":"LED 300W Aldridge Luminaire - Brownfield"},{"$f":"_xlfn.XLOOKUP($F26,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0017",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F26,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F26,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F26,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F26,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B26<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F26,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B26=\"Support\",_xlfn.XLOOKUP($F26,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F26,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J26:L26)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B26=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D26=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J26:M26)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F26)","v":0},0,0,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ26*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR26*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS26*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F27,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F27)","v":"Fluorescent Twin 20"},{"$f":"_xlfn.XLOOKUP($F27,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"FLU0060",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F27,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":2.7E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F27,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F27,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F27,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B27<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F27,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B27=\"Support\",_xlfn.XLOOKUP($F27,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F27,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J27:L27)*'I_OPEX Input'!$C$47","v":6.1571996165278691},null,null,{"$f":"IF(B27=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D27=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J27:M27)","v":0.54940976448252854},13.434717592203224,null,null,null,null,null,null,14.621974602203048,null,28.056692194406274,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F27)","v":120.26493277496141},3374.2362006480553,648.59917256851679,5.3930863935389155,null,33.44977858794519,14.916169800140066,48.365948388085258,null,{"$f":"AQ27*'I_Global Inputs'!$F$63","v":37.881571637783594},{"$f":"AR27*'I_Global Inputs'!$F$63","v":16.892427355228747},{"$f":"AS27*'I_Global Inputs'!$F$63","v":54.773998993012341},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F28,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F28)","v":"Fluorescent 40"},{"$f":"_xlfn.XLOOKUP($F28,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"FLU0130",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F28,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.2299999999999997E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F28,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F28,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F28,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B28<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F28,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B28=\"Support\",_xlfn.XLOOKUP($F28,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F28,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J28:L28)*'I_OPEX Input'!$C$47","v":8.3864594142875895},null,null,{"$f":"IF(B28=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D28=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J28:M28)","v":0.74832764545716013},15.878395352072292,null,null,null,null,null,null,14.465626794357531,null,30.344022146429822,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F28)","v":198.50958783337006},6023.5793294944369,1157.8586490953289,5.8327593227750851,null,36.176781469204904,16.132214860510071,52.308996329714979,null,{"$f":"AQ28*'I_Global Inputs'!$F$63","v":40.969877730192557},{"$f":"AR28*'I_Global Inputs'!$F$63","v":18.269587384795599},{"$f":"AS28*'I_Global Inputs'!$F$63","v":59.239465114988164},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F29,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F29)","v":"High Pressure Sodium 50"},{"$f":"_xlfn.XLOOKUP($F29,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"HPS0010",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F29,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0.1636},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F29,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F29,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F29,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B29<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F29,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B29=\"Support\",_xlfn.XLOOKUP($F29,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F29,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J29:L29)*'I_OPEX Input'!$C$47","v":26.060264216134271},null,null,{"$f":"IF(B29=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D29=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J29:M29)","v":2.3253694076939451},36.203154888100897,null,null,null,null,null,null,15.794583161044425,null,51.997738049145326,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F29)","v":7.9693630152082866},414.38885048334743,79.654253455492409,9.9950589907229332,null,61.992797039868258,27.644281249907646,89.637078289775914,null,{"$f":"AQ29*'I_Global Inputs'!$F$63","v":70.206281811942148},{"$f":"AR29*'I_Global Inputs'!$F$63","v":31.306898423561254},{"$f":"AS29*'I_Global Inputs'!$F$63","v":101.51318023550341},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F30,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F30)","v":"High Pressure Sodium 50 Twin Arc"},{"$f":"_xlfn.XLOOKUP($F30,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"HPS0010-TA",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F30,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F30,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F30,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F30,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B30<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F30,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B30=\"Support\",_xlfn.XLOOKUP($F30,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F30,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J30:L30)*'I_OPEX Input'!$C$47","v":14.156308302606869},null,null,{"$f":"IF(B30=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D30=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J30:M30)","v":1.2631739256267949},24.109329494003454,null,null,null,null,null,null,20.250495684641663,null,44.359825178645117,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F30)","v":0},0,0,0,null,44.359825178645117,19.78125753297687,64.141082711621991,null,{"$f":"AQ30*'I_Global Inputs'!$F$63","v":50.237100700869817},{"$f":"AR30*'I_Global Inputs'!$F$63","v":22.402095199247825},{"$f":"AS30*'I_Global Inputs'!$F$63","v":72.639195900117642},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F31,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F31)","v":"High Pressure Sodium 70"},{"$f":"_xlfn.XLOOKUP($F31,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"HPS0020",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F31,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0.1472},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F31,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F31,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F31,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B31<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F31,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B31=\"Support\",_xlfn.XLOOKUP($F31,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F31,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J31:L31)*'I_OPEX Input'!$C$47","v":23.670730838143459},null,null,{"$f":"IF(B31=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D31=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J31:M31)","v":2.1121502411590458},33.516323444625613,null,null,null,null,null,null,15.82164335855615,null,49.337966803181764,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F31)","v":425.27418999338767},20982.163868143776,4033.2132412548167,9.4837950107377242,null,58.821761813919487,26.230230040327339,85.051991854246836,null,{"$f":"AQ31*'I_Global Inputs'!$F$63","v":66.61511310623942},{"$f":"AR31*'I_Global Inputs'!$F$63","v":29.705498221333443},{"$f":"AS31*'I_Global Inputs'!$F$63","v":96.320611327572877},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F32,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F32)","v":"High Pressure Sodium 150"},{"$f":"_xlfn.XLOOKUP($F32,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"HPS0090",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F32,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":7.8799999999999995E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F32,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F32,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F32,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B32<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F32,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B32=\"Support\",_xlfn.XLOOKUP($F32,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F32,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J32:L32)*'I_OPEX Input'!$C$47","v":13.704628212864703},null,null,{"$f":"IF(B32=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D32=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J32:M32)","v":15.792765163763342},36.869436678357424,null,null,null,null,null,null,15.830663424393391,null,52.700100102750817,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F32)","v":271.68283006391886},14317.712340567163,2752.1654753696102,10.130067751142418,null,62.830167853893236,28.017687764836847,90.847855618730094,null,{"$f":"AQ32*'I_Global Inputs'!$F$63","v":71.154596683308981},{"$f":"AR32*'I_Global Inputs'!$F$63","v":31.729777923588898},{"$f":"AS32*'I_Global Inputs'!$F$63","v":102.88437460689789},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F33,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F33)","v":"High Pressure Sodium 250"},{"$f":"_xlfn.XLOOKUP($F33,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"HPS0110",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F33,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":5.0700000000000002E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F33,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F33,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F33,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B33<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F33,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B33=\"Support\",_xlfn.XLOOKUP($F33,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F33,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J33:L33)*'I_OPEX Input'!$C$47","v":9.6103667542341036},null,null,{"$f":"IF(B33=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D33=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J33:M33)","v":11.07467221509777},27.895225958650794,null,null,null,null,null,null,15.890797196641667,null,43.786023155292462,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F33)","v":1112.0883843949746},48693.92774985014,9359.9971577562173,8.4165946601883359,null,52.202617815480799,23.278572959766834,75.48119077524764,null,{"$f":"AQ33*'I_Global Inputs'!$F$63","v":59.118992410001844},{"$f":"AR33*'I_Global Inputs'!$F$63","v":26.362773280615304},{"$f":"AS33*'I_Global Inputs'!$F$63","v":85.481765690617166},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F34,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F34)","v":"High Pressure Sodium 2x250"},{"$f":"_xlfn.XLOOKUP($F34,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"HPS0120",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F34,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F34,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F34,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F34,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B34<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F34,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B34=\"Support\",_xlfn.XLOOKUP($F34,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F34,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J34:L34)*'I_OPEX Input'!$C$47","v":14.156308302606869},null,null,{"$f":"IF(B34=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D34=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J34:M34)","v":16.313266521089435},38.564004950955372,null,null,null,null,null,null,17.845438703665902,null,56.409443654621271,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F34)","v":0.19293302811527852},10.883244778584265,2.0919885682260952,10.84308160537511,null,67.252525259996375,29.989737708692502,97.242262968688891,null,{"$f":"AQ34*'I_Global Inputs'!$F$63","v":76.162876437589702},{"$f":"AR34*'I_Global Inputs'!$F$63","v":33.963106644287144},{"$f":"AS34*'I_Global Inputs'!$F$63","v":110.12598308187687},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F35,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F35)","v":"High Pressure Sodium 400"},{"$f":"_xlfn.XLOOKUP($F35,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"HPS0170",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F35,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":2.8899999999999999E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F35,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F35,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F35,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B35<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F35,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B35=\"Support\",_xlfn.XLOOKUP($F35,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F35,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J35:L35)*'I_OPEX Input'!$C$47","v":6.4340358005633895},null,null,{"$f":"IF(B35=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D35=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J35:M35)","v":7.4143723474497456},21.658666999502199,null,null,null,null,null,null,22.054508852089938,null,43.71317585159214,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F35)","v":802.73220189552558},35089.973903194877,6745.0310783494906,8.4025918761227754,null,52.115767727714918,23.239844133718943,75.355611861433871,null,{"$f":"AQ35*'I_Global Inputs'!$F$63","v":59.020635471321341},{"$f":"AR35*'I_Global Inputs'!$F$63","v":26.318913235487557},{"$f":"AS35*'I_Global Inputs'!$F$63","v":85.339548706808912},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F36,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F36)","v":"High Pressure Sodium 2x400"},{"$f":"_xlfn.XLOOKUP($F36,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"HPS0180",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F36,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F36,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F36,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F36,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B36<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F36,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B36=\"Support\",_xlfn.XLOOKUP($F36,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F36,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J36:L36)*'I_OPEX Input'!$C$47","v":14.156308302606869},null,null,{"$f":"IF(B36=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D36=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J36:M36)","v":16.313266521089435},42.660338448383271,null,null,null,null,null,null,30.172568105607169,null,72.832906553990441,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F36)","v":0.77173211246111406},56.20749283159396,10.804262409288633,14.000016631202497,null,86.832923185192939,38.721171892588657,125.55409507778161,null,{"$f":"AQ36*'I_Global Inputs'!$F$63","v":98.337499948160684},{"$f":"AR36*'I_Global Inputs'!$F$63","v":43.851376866113242},{"$f":"AS36*'I_Global Inputs'!$F$63","v":142.18887681427393},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F37,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F37)","v":"High Pressure Sodium 3x400"},{"$f":"_xlfn.XLOOKUP($F37,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"HPS0190",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F37,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F37,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F37,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F37,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B37<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F37,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B37=\"Support\",_xlfn.XLOOKUP($F37,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F37,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J37:L37)*'I_OPEX Input'!$C$47","v":14.156308302606869},null,null,{"$f":"IF(B37=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D37=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J37:M37)","v":16.313266521089435},45.319814659835515,null,null,null,null,null,null,38.2906273591244,null,83.610442018959915,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F37)","v":13.765263389905224},1150.9197565373822,221.23098603456833,16.071685645827046,null,99.682127664786961,44.450983087315564,144.13311075210254,null,{"$f":"AQ37*'I_Global Inputs'!$F$63","v":112.88910777726863},{"$f":"AR37*'I_Global Inputs'!$F$63","v":50.340336207752799},{"$f":"AS37*'I_Global Inputs'!$F$63","v":163.22944398502145},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F38,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F38)","v":"High Pressure Sodium 400 Twin Arc"},{"$f":"_xlfn.XLOOKUP($F38,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"HPS0170-TA",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F38,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F38,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F38,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F38,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B38<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F38,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B38=\"Support\",_xlfn.XLOOKUP($F38,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F38,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J38:L38)*'I_OPEX Input'!$C$47","v":14.156308302606869},null,null,{"$f":"IF(B38=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D38=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J38:M38)","v":16.313266521089435},39.754614439574326,null,null,null,null,null,null,21.302836698986489,null,61.057451138560815,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F38)","v":0},0,0,0,null,61.057451138560815,27.227184967817607,88.284636106378429,null,{"$f":"AQ38*'I_Global Inputs'!$F$63","v":69.147011040587785},{"$f":"AR38*'I_Global Inputs'!$F$63","v":30.834540657476033},{"$f":"AS38*'I_Global Inputs'!$F$63","v":99.981551698063825},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F39,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F39)","v":"High Pressure Sodium 70 Twin Arc"},{"$f":"_xlfn.XLOOKUP($F39,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"HPS0020-TA",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F39,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F39,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F39,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F39,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B39<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F39,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B39=\"Support\",_xlfn.XLOOKUP($F39,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F39,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J39:L39)*'I_OPEX Input'!$C$47","v":14.156308302606869},null,null,{"$f":"IF(B39=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D39=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J39:M39)","v":1.2631739256267949},23.347953047082488,null,null,null,null,null,null,17.394141502848562,null,40.742094549931053,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F39)","v":0},0,0,0,null,40.742094549931053,18.168012643860809,58.910107193791866,null,{"$f":"AQ39*'I_Global Inputs'!$F$63","v":46.140053492694129},{"$f":"AR39*'I_Global Inputs'!$F$63","v":20.575109957008817},{"$f":"AS39*'I_Global Inputs'!$F$63","v":66.715163449702942},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F40,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F40)","v":"High Pressure Sodium 150 Twin Arc"},{"$f":"_xlfn.XLOOKUP($F40,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"HPS0090-TA",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F40,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F40,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F40,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F40,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B40<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F40,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B40=\"Support\",_xlfn.XLOOKUP($F40,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F40,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J40:L40)*'I_OPEX Input'!$C$47","v":14.156308302606869},null,null,{"$f":"IF(B40=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D40=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J40:M40)","v":16.313266521089435},38.884951180321458,null,null,null,null,null,null,18.596816947814077,null,57.481768128135535,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F40)","v":0},0,0,0,null,57.481768128135535,25.632690260034973,83.114458388170519,null,{"$f":"AQ40*'I_Global Inputs'!$F$63","v":65.097582379728252},{"$f":"AR40*'I_Global Inputs'!$F$63","v":29.028789825968211},{"$f":"AS40*'I_Global Inputs'!$F$63","v":94.12637220569647},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F41,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F41)","v":"High Pressure Sodium 250 Twin Arc"},{"$f":"_xlfn.XLOOKUP($F41,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"HPS0110-TA",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F41,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F41,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F41,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F41,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B41<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F41,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B41=\"Support\",_xlfn.XLOOKUP($F41,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F41,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J41:L41)*'I_OPEX Input'!$C$47","v":14.156308302606869},null,null,{"$f":"IF(B41=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D41=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J41:M41)","v":16.313266521089435},40.425039445986606,null,null,null,null,null,null,23.708187588917518,null,64.133227034904124,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F41)","v":0},0,0,0,null,64.133227034904124,28.598757440753761,92.731984475657896,null,{"$f":"AQ41*'I_Global Inputs'!$F$63","v":72.630299417303306},{"$f":"AR41*'I_Global Inputs'!$F$63","v":32.387834074750479},{"$f":"AS41*'I_Global Inputs'!$F$63","v":105.01813349205379},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F42,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F42)","v":"Mercury Vapour 50"},{"$f":"_xlfn.XLOOKUP($F42,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"MVA0010",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F42,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":2.2200000000000001E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F42,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F42,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F42,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B42<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F42,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B42=\"Support\",_xlfn.XLOOKUP($F42,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F42,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J42:L42)*'I_OPEX Input'!$C$47","v":5.4578239937012896},null,null,{"$f":"IF(B42=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D42=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J42:M42)","v":0.48700415476499714},12.672724502004044,null,null,null,null,null,null,15.136118354925806,null,27.80884285692985,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F42)","v":24.632576592461977},685.00345162106362,{"$f":"AN$8*$AM42/SUM($AM$10:$AM$66,$AM$70:$AM$142)","v":131.67207199148331},5.3454445375307342,null,33.154287394460582,14.784402206974267,{"$f":"SUM(AQ42:AQ42)*(1+$D$6)","v":47.938689601434852},null,{"$f":"AQ42*'I_Global Inputs'!$F$63","v":37.546930534408538},{"$f":"AR42*'I_Global Inputs'!$F$63","v":16.743201748041994},{"$f":"AS42*'I_Global Inputs'!$F$63","v":54.290132282450536},{"$f":"SUM(AU42:AV42)-AW42","v":0}]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F43,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F43)","v":"Mercury Vapour 80"},{"$f":"_xlfn.XLOOKUP($F43,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"MVA0020",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F43,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":2.2599999999999999E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F43,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F43,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F43,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B43<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F43,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B43=\"Support\",_xlfn.XLOOKUP($F43,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F43,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J43:L43)*'I_OPEX Input'!$C$47","v":5.5161052956035048},null,null,{"$f":"IF(B43=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D43=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J43:M43)","v":0.49220462224145806},12.725691712251502,null,null,null,null,null,null,14.763288966986496,null,27.488980679237997,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F43)","v":253.57064139299095},6970.3984620739147,1339.8572020849344,5.2839602988911709,null,32.772940978129171,14.614349425198181,47.387290403327356,null,{"$f":"AQ43*'I_Global Inputs'!$F$63","v":37.115059167873497},{"$f":"AR43*'I_Global Inputs'!$F$63","v":16.550618511112088},{"$f":"AS43*'I_Global Inputs'!$F$63","v":53.665677678985588},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F44,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F44)","v":"Mercury Vapour 125"},{"$f":"_xlfn.XLOOKUP($F44,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"MVA0080",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F44,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F44,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F44,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F44,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B44<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F44,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B44=\"Support\",_xlfn.XLOOKUP($F44,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F44,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J44:L44)*'I_OPEX Input'!$C$47","v":14.156308302606869},null,null,{"$f":"IF(B44=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D44=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J44:M44)","v":1.2631739256267949},22.437250013646864,null,null,null,null,null,null,14.98879061291753,null,37.426040626564394,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F44)","v":17.387701124090807},650.75280867278195,125.08837797743398,7.1940722401837798,null,44.620112866748173,19.897326921670231,64.517439788418415,null,{"$f":"AQ44*'I_Global Inputs'!$F$63","v":50.53187415287892},{"$f":"AR44*'I_Global Inputs'!$F$63","v":22.533542731887874},{"$f":"AS44*'I_Global Inputs'!$F$63","v":73.065416884766805},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F45,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F45)","v":"Mercury Vapour 250"},{"$f":"_xlfn.XLOOKUP($F45,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"MVA0190",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F45,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":5.5599999999999997E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F45,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F45,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F45,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B45<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F45,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B45=\"Support\",_xlfn.XLOOKUP($F45,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F45,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J45:L45)*'I_OPEX Input'!$C$47","v":10.324312702536238},null,null,{"$f":"IF(B45=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D45=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J45:M45)","v":11.897400167000308},29.47167369794218,null,null,null,null,null,null,16.203492812332701,null,45.675166510274877,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F45)","v":40.571302622878555},1853.10100283873,356.2049914870359,8.7797277498841861,null,54.454894260159065,24.282924537082927,78.737818797241999,null,{"$f":"AQ45*'I_Global Inputs'!$F$63","v":61.669675107731877},{"$f":"AR45*'I_Global Inputs'!$F$63","v":27.50019235576972},{"$f":"AS45*'I_Global Inputs'!$F$63","v":89.169867463501603},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F46,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F46)","v":"Mercury Vapour 400"},{"$f":"_xlfn.XLOOKUP($F46,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"MVA0220",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F46,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3299999999999998E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F46,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F46,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F46,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B46<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F46,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B46=\"Support\",_xlfn.XLOOKUP($F46,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F46,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J46:L46)*'I_OPEX Input'!$C$47","v":8.532162669043128},null,null,{"$f":"IF(B46=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D46=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J46:M46)","v":9.8321851040612849},25.692421028582547,null,null,null,null,null,null,17.003271983234768,null,42.695693011817312,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F46)","v":65.203879215340521},2783.9248101577946,535.12890651061048,8.2070102722463592,null,50.902703284063669,22.698905568985502,73.601608853049171,null,{"$f":"AQ46*'I_Global Inputs'!$F$63","v":57.646850963223471},{"$f":"AR46*'I_Global Inputs'!$F$63","v":25.706305204683595},{"$f":"AS46*'I_Global Inputs'!$F$63","v":83.353156167907073},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F47,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F47)","v":"Mercury Vapour 2x400"},{"$f":"_xlfn.XLOOKUP($F47,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"MVA0230",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F47,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F47,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F47,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F47,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B47<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F47,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B47=\"Support\",_xlfn.XLOOKUP($F47,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F47,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J47:L47)*'I_OPEX Input'!$C$47","v":14.156308302606869},null,null,{"$f":"IF(B47=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D47=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J47:M47)","v":16.313266521089435},38.271165455366258,null,null,null,null,null,null,17.003271983234768,null,55.274437438601026,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F47)","v":0},0,0,0,null,55.274437438601026,24.6483812224253,79.922818661026326,null,{"$f":"AQ47*'I_Global Inputs'!$F$63","v":62.59780034308379},{"$f":"AR47*'I_Global Inputs'!$F$63","v":27.914068745710704},{"$f":"AS47*'I_Global Inputs'!$F$63","v":90.511869088794498},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F48,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F48)","v":"Metal Hallide (Reactor Control Gear) 250"},{"$f":"_xlfn.XLOOKUP($F48,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"MHR0060",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F48,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.46E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F48,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F48,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F48,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B48<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F48,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B48=\"Support\",_xlfn.XLOOKUP($F48,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F48,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J48:L48)*'I_OPEX Input'!$C$47","v":4.3504792575592059},null,null,{"$f":"IF(B48=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D48=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J48:M48)","v":5.0133499572035651},16.703568403013378,null,null,null,null,null,null,22.941481992752003,null,39.645050395765381,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F48)","v":191.2647123649989},7582.6991606419515,1457.5542756857924,7.6206125932120568,null,47.265662988977439,21.077049972278836,68.342712961256282,null,{"$f":"AQ48*'I_Global Inputs'!$F$63","v":53.52793573257177},{"$f":"AR48*'I_Global Inputs'!$F$63","v":23.86956841399747},{"$f":"AS48*'I_Global Inputs'!$F$63","v":77.397504146569247},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F49,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F49)","v":"Metal Hallide (Reactor Control Gear) 400"},{"$f":"_xlfn.XLOOKUP($F49,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"MHR0070",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F49,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":9.7000000000000003E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F49,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F49,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F49,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B49<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F49,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B49=\"Support\",_xlfn.XLOOKUP($F49,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F49,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J49:L49)*'I_OPEX Input'!$C$47","v":3.6365333092570724},null,null,{"$f":"IF(B49=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D49=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J49:M49)","v":4.1906220053010266},15.175170669476447,null,null,null,null,null,null,26.209752514445793,null,41.38492318392224,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F49)","v":218.07075159797222},9024.8413035422691,1734.7643300476316,7.9550527401573952,null,49.339975924079639,22.002042760415314,71.34201868449496,null,{"$f":"AQ49*'I_Global Inputs'!$F$63","v":55.877076365705101},{"$f":"AR49*'I_Global Inputs'!$F$63","v":24.917114378348135},{"$f":"AS49*'I_Global Inputs'!$F$63","v":80.794190744053239},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F50,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F50)","v":"Incandescent 60"},{"$f":"_xlfn.XLOOKUP($F50,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"INC0030",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F50,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F50,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F50,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F50,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B50<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F50,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B50=\"Support\",_xlfn.XLOOKUP($F50,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F50,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J50:L50)*'I_OPEX Input'!$C$47","v":14.156308302606869},null,null,{"$f":"IF(B50=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D50=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J50:M50)","v":1.2631739256267949},22.053668170857293,null,null,null,null,null,null,14.294148553494706,null,36.347816724352001,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F50)","v":8.6938505620454034},316.00248685813096,60.742324875304497,6.9868149264591963,null,43.334631650811197,19.324095740441528,62.658727391252732,null,{"$f":"AQ50*'I_Global Inputs'!$F$63","v":49.076078305306673},{"$f":"AR50*'I_Global Inputs'!$F$63","v":21.88436360504749},{"$f":"AS50*'I_Global Inputs'!$F$63","v":70.960441910354177},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F51,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F51)","v":"Metal Hallide (Reactor Control Gear) 1000"},{"$f":"_xlfn.XLOOKUP($F51,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"MHR0100",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F51,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F51,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F51,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F51,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B51<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F51,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B51=\"Support\",_xlfn.XLOOKUP($F51,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F51,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J51:L51)*'I_OPEX Input'!$C$47","v":14.156308302606869},null,null,{"$f":"IF(B51=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D51=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J51:M51)","v":16.313266521089435},41.439929389335383,null,null,null,null,null,null,25.211531895124416,null,66.651461284459799,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F51)","v":17.387701124090807},1158.9156882980965,222.76797230805965,12.811812827827639,null,79.463274112287436,35.434844102708475,114.89811821499592,null,{"$f":"AQ51*'I_Global Inputs'!$F$63","v":89.991439044749939},{"$f":"AR51*'I_Global Inputs'!$F$63","v":40.129640374785616},{"$f":"AS51*'I_Global Inputs'!$F$63","v":130.12107941953556},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F52,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F52)","v":"High Pressure Sodium 600 (Internal Ignitor)"},{"$f":"_xlfn.XLOOKUP($F52,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"HPS0210",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F52,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F52,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F52,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F52,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B52<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F52,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B52=\"Support\",_xlfn.XLOOKUP($F52,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F52,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J52:L52)*'I_OPEX Input'!$C$47","v":14.156308302606869},null,null,{"$f":"IF(B52=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D52=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J52:M52)","v":16.313266521089435},47.419174166854553,null,null,null,null,null,null,44.474184922868332,null,91.893359089722878,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F52)","v":0},0,0,0,null,91.893359089722878,40.977758465089813,132.87111755481271,null,{"$f":"AQ52*'I_Global Inputs'!$F$63","v":104.06839782934868},{"$f":"AR52*'I_Global Inputs'!$F$63","v":46.406940744609884},{"$f":"AS52*'I_Global Inputs'!$F$63","v":150.4753385739586},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F53,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F53)","v":"Compact Fluorescent 1x42"},{"$f":"_xlfn.XLOOKUP($F53,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"FLU0350",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F53,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0.11210000000000001},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F53,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F53,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F53,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B53<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F53,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B53=\"Support\",_xlfn.XLOOKUP($F53,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F53,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J53:L53)*'I_OPEX Input'!$C$47","v":18.556546596224099},null,null,{"$f":"IF(B53=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D53=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J53:M53)","v":1.6558092200995971},27.715870882933483,null,null,null,null,null,null,15.289459474158908,null,43.00533035709239,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F53)","v":439.03945338329288},18881.036732545774,3629.3324099874667,8.266529083022899,null,51.271859440115293,22.863522380781603,74.135381820896896,null,{"$f":"AQ53*'I_Global Inputs'!$F$63","v":58.064916970274361},{"$f":"AR53*'I_Global Inputs'!$F$63","v":25.892732254789237},{"$f":"AS53*'I_Global Inputs'!$F$63","v":83.957649225063591},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F54,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F54)","v":"Compact Fluorescent 1x32"},{"$f":"_xlfn.XLOOKUP($F54,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"FLU0355",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F54,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":2.2000000000000001E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F54,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F54,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F54,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B54<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F54,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B54=\"Support\",_xlfn.XLOOKUP($F54,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F54,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J54:L54)*'I_OPEX Input'!$C$47","v":2.5437588985905419},null,null,{"$f":"IF(B54=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D54=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J54:M54)","v":0.22698078094194923},9.6918278923561534,null,null,null,null,null,null,16.69358305615615,null,26.385410948512302,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F54)","v":326.74388362353972},8621.2716443199733,1657.1897527269728,5.071830983793765,null,31.457241932306069,14.02764328836138,45.484885220667451,null,{"$f":"AQ54*'I_Global Inputs'!$F$63","v":35.625041901329517},{"$f":"AR54*'I_Global Inputs'!$F$63","v":15.886179118950603},{"$f":"AS54*'I_Global Inputs'!$F$63","v":51.511221020280125},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F55,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F55)","v":"T5 2x14W"},{"$f":"_xlfn.XLOOKUP($F55,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"FLU0360",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F55,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F55,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F55,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F55,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B55<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F55,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B55=\"Support\",_xlfn.XLOOKUP($F55,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F55,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J55:L55)*'I_OPEX Input'!$C$47","v":14.156308302606869},null,null,{"$f":"IF(B55=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D55=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J55:M55)","v":1.2631739256267949},22.681857275530355,null,null,null,null,null,null,15.822498633615986,null,38.504355909146341,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F55)","v":0.19293302811527852},7.4287619811800214,1.4279643118274936,7.4013471191375135,null,45.905703028283853,20.470606684716749,66.376309713000609,null,{"$f":"AQ55*'I_Global Inputs'!$F$63","v":51.987793380356095},{"$f":"AR55*'I_Global Inputs'!$F$63","v":23.182776877197423},{"$f":"AS55*'I_Global Inputs'!$F$63","v":75.170570257553521},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F56,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F56)","v":"T5 2x24W"},{"$f":"_xlfn.XLOOKUP($F56,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"FLU0370",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F56,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F56,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F56,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F56,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B56<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F56,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B56=\"Support\",_xlfn.XLOOKUP($F56,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F56,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J56:L56)*'I_OPEX Input'!$C$47","v":14.156308302606869},null,null,{"$f":"IF(B56=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D56=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J56:M56)","v":1.2631739256267949},23.422050785964274,null,null,null,null,null,null,17.85487905930918,null,41.2769298452735,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F56)","v":0},0,0,0,null,41.2769298452735,18.406510308634921,59.683440153908428,null,{"$f":"AQ56*'I_Global Inputs'!$F$63","v":46.745749626127775},{"$f":"AR56*'I_Global Inputs'!$F$63","v":20.845206404727623},{"$f":"AS56*'I_Global Inputs'!$F$63","v":67.590956030855409},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F57,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F57)","v":"Low Pressure Sodium 55"},{"$f":"_xlfn.XLOOKUP($F57,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LPS0030",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F57,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.61E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F57,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F57,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F57,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B57<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F57,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B57=\"Support\",_xlfn.XLOOKUP($F57,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F57,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J57:L57)*'I_OPEX Input'!$C$47","v":4.5690341396925112},null,null,{"$f":"IF(B57=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D57=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J57:M57)","v":0.40769702574896743},13.647278319466533,null,null,null,null,null,null,41.29731597153819,null,54.944594291004719,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F57)","v":18.112188670927925},995.16685824626677,191.29200282486781,10.561506745560393,null,65.506101036565113,29.210959451871201,94.717060488436317,null,{"$f":"AQ57*'I_Global Inputs'!$F$63","v":74.185066804083974},{"$f":"AR57*'I_Global Inputs'!$F$63","v":33.081147313879008},{"$f":"AS57*'I_Global Inputs'!$F$63","v":107.26621411796299},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F58,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F58)","v":"Low Pressure Sodium 90/100"},{"$f":"_xlfn.XLOOKUP($F58,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LPS0040",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F58,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0.2414},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F58,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F58,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F58,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B58<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F58,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B58=\"Support\",_xlfn.XLOOKUP($F58,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F58,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J58:L58)*'I_OPEX Input'!$C$47","v":37.395977436115075},null,null,{"$f":"IF(B58=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D58=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J58:M58)","v":3.3368603318656014},74.072684371788341,null,null,null,null,null,null,41.29731597153819,null,115.37000034332652,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F58)","v":3.6224377341855849},417.92064263666987,80.333138196249138,22.176540796859285,null,137.54654114018581,61.335759149340191,198.88230028952603,null,{"$f":"AQ58*'I_Global Inputs'!$F$63","v":155.77021348682641},{"$f":"AR58*'I_Global Inputs'!$F$63","v":69.462192345001782},{"$f":"AS58*'I_Global Inputs'!$F$63","v":225.23240583182823},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F59,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F59)","v":"Low Pressure Sodium 135"},{"$f":"_xlfn.XLOOKUP($F59,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LPS0050",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F59,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0.28570000000000001},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F59,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F59,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F59,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B59<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F59,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.25},null,{"$f":"IF(B59=\"Support\",_xlfn.XLOOKUP($F59,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F59,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J59:L59)*'I_OPEX Input'!$C$47","v":43.850631621785382},null,null,{"$f":"IF(B59=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D59=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J59:M59)","v":50.532033173688859},132.59832060556676,null,null,null,null,null,null,41.29731597153819,null,173.89563657710494,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F59)","v":0.72448754683711702},125.98522314942559,24.217009904310615,33.42639912864535,null,207.3220357057503,92.450557774757499,299.77259348050779,null,{"$f":"AQ59*'I_Global Inputs'!$F$63","v":234.79032983820289},{"$f":"AR59*'I_Global Inputs'!$F$63","v":104.69942029929187},{"$f":"AS59*'I_Global Inputs'!$F$63","v":339.48975013749475},0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($F60,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F60)","v":"WOOD POLE"},{"$f":"_xlfn.XLOOKUP($F60,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":""},null,"WOOD POLE",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F60,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F60,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F60,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F60,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B60<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F60,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0},null,{"$f":"IF(B60=\"Support\",_xlfn.XLOOKUP($F60,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":9.620394219879266},{"$f":"_xlfn.XLOOKUP($F60,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J60:L60)*'I_OPEX Input'!$C$47","v":0},null,null,{"$f":"IF(B60=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":0},{"$f":"IF(D60=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J60:M60)","v":0},9.620394219879266,null,null,null,null,null,null,0,null,9.620394219879266,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F60)","v":10670.695},102656.29250009458,19732.698725040384,1.8492421276252751,null,11.46963634750454,5.114624088031837,16.584260435536379,null,{"$f":"AQ60*'I_Global Inputs'!$F$63","v":12.989259400177401},{"$f":"AR60*'I_Global Inputs'!$F$63","v":5.7922655087748858},{"$f":"AS60*'I_Global Inputs'!$F$63","v":18.781524908952289},0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($F61,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F61)","v":"STEEL POLE"},{"$f":"_xlfn.XLOOKUP($F61,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":""},null,"STEEL POLE",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F61,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F61,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F61,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F61,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B61<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F61,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0},null,{"$f":"IF(B61=\"Support\",_xlfn.XLOOKUP($F61,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":8.3641573090810901},{"$f":"_xlfn.XLOOKUP($F61,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J61:L61)*'I_OPEX Input'!$C$47","v":0},null,null,{"$f":"IF(B61=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":0},{"$f":"IF(D61=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J61:M61)","v":0},8.3641573090810901,null,null,null,null,null,null,0,null,8.3641573090810901,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F61)","v":58225.474999999984},487007.03229596815,93612.995474812182,1.6077669692658103,null,9.9719242783469006,4.4467533732365672,14.418677651583469,null,{"$f":"AQ61*'I_Global Inputs'!$F$63","v":11.293114031340343},{"$f":"AR61*'I_Global Inputs'!$F$63","v":5.0359079663541859},{"$f":"AS61*'I_Global Inputs'!$F$63","v":16.329021997694529},0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($F62,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F62)","v":"R/BOUT COLUMN"},{"$f":"_xlfn.XLOOKUP($F62,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":""},null,"R/BOUT COLUMN",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F62,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F62,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F62,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F62,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B62<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F62,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0},null,{"$f":"IF(B62=\"Support\",_xlfn.XLOOKUP($F62,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":8.3641573090810901},{"$f":"_xlfn.XLOOKUP($F62,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J62:L62)*'I_OPEX Input'!$C$47","v":0},null,null,{"$f":"IF(B62=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":0},{"$f":"IF(D62=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J62:M62)","v":0},8.3641573090810901,null,null,null,null,null,null,0,null,8.3641573090810901,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F62)","v":488.21499999999992},4083.5070606530239,784.93595090010751,1.6077669692658105,null,9.9719242783469006,4.4467533732365672,14.418677651583469,null,{"$f":"AQ62*'I_Global Inputs'!$F$63","v":11.293114031340343},{"$f":"AR62*'I_Global Inputs'!$F$63","v":5.0359079663541859},{"$f":"AS62*'I_Global Inputs'!$F$63","v":16.329021997694529},0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($F63,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F63)","v":"SHARED OR NO POLE"},{"$f":"_xlfn.XLOOKUP($F63,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":""},null,"SHARED OR NO POLE",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F63,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F63,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F63,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F63,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B63<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F63,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0},null,{"$f":"IF(B63=\"Support\",_xlfn.XLOOKUP($F63,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F63,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J63:L63)*'I_OPEX Input'!$C$47","v":0},null,null,{"$f":"IF(B63=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":0},{"$f":"IF(D63=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J63:M63)","v":0},0,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F63)","v":90003.094999999987},0,0,0,null,0,0,0,null,{"$f":"AQ63*'I_Global Inputs'!$F$63","v":0},{"$f":"AR63*'I_Global Inputs'!$F$63","v":0},{"$f":"AS63*'I_Global Inputs'!$F$63","v":0},0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($F64,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F64)","v":"SUSPENDED"},{"$f":"_xlfn.XLOOKUP($F64,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":""},null,"SUSPENDED",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F64,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F64,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F64,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F64,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B64<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F64,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0},null,{"$f":"IF(B64=\"Support\",_xlfn.XLOOKUP($F64,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":19.240788439758532},{"$f":"_xlfn.XLOOKUP($F64,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J64:L64)*'I_OPEX Input'!$C$47","v":0},null,null,{"$f":"IF(B64=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":0},{"$f":"IF(D64=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J64:M64)","v":0},19.240788439758532,null,null,null,null,null,null,0,null,19.240788439758532,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F64)","v":457},8793.0403169696492,1690.2073046495009,3.6984842552505488,null,22.93927269500908,10.229248176063674,33.168520871072758,null,{"$f":"AQ64*'I_Global Inputs'!$F$63","v":25.978518800354802},{"$f":"AR64*'I_Global Inputs'!$F$63","v":11.584531017549772},{"$f":"AS64*'I_Global Inputs'!$F$63","v":37.563049817904577},0]
[null,"Support",{"$f":"_xlfn.XLOOKUP($F65,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F65)","v":"NO CAPITAL"},{"$f":"_xlfn.XLOOKUP($F65,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":""},null,"NO CAPITAL",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F65,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F65,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F65,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F65,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"IF(B65<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F65,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0},null,{"$f":"IF(B65=\"Support\",_xlfn.XLOOKUP($F65,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F65,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},{"$f":"SUM(J65:L65)*'I_OPEX Input'!$C$47","v":0},null,null,{"$f":"IF(B65=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":0},{"$f":"IF(D65=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J65:M65)","v":0},0,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F65)","v":0},0,0,0,null,0,0,0,null,{"$f":"AQ65*'I_Global Inputs'!$F$63","v":0},{"$f":"AR65*'I_Global Inputs'!$F$63","v":0},{"$f":"AS65*'I_Global Inputs'!$F$63","v":0},0]
[null,"Traffic",{"$f":"_xlfn.XLOOKUP($F66,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F66)","v":"Street Patrol"},{"$f":"_xlfn.XLOOKUP($F66,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":""},null,"Street Patrol",null,null,null,null,null,null,null,null,null,{"$f":"IF(B66=\"Support\",_xlfn.XLOOKUP($F66,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F66,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'I_OPEX Input'!C70","v":5.0189971387025656},null,5.0189971387025656,null,5.0189971387025656,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F66)","v":51745.394386874985},259709.98636876134,49921.722206112099,0.96475682130996665,null,5.9837539600125318,2.6683193096522779,8.6520732696648111,null,{"$f":"AQ66*'I_Global Inputs'!$F$63","v":6.7765472259590975},{"$f":"AR66*'I_Global Inputs'!$F$63","v":3.021847478461392},{"$f":"AS66*'I_Global Inputs'!$F$63","v":9.79839470442049},0]
[]
[null,"Emerging Technology Additions",null,null,null,null,null,"Lookup From Inputs",null,null,null,null,null,null,null,"MAINT SPOT COST PER YEAR PER STREET LIGHT",null,null,null,null,null,null,null,null,"Bulk Cost",null,null,null,null,null,null,{"$f":"AF8","v":"FY22 Annual Charge"},null,null,null,null,null,null,null,null,null,null,{"$f":"AQ8","v":"FY22 Annual Charge"},"FY22 Annual Charge","FY22 Annual Charge",null,{"$f":"AU8","v":"FY25 Annual Charge"},{"$f":"AV8","v":"FY25 Annual Charge"},"FY25 Annual Charge"]
[null,"Type","Description","Category","Intentially Blank","Mapping Code",null,{"$f":"H9","v":"Lamp on-costed"},{"$f":"I9","v":"Ballast / Igniter on-costed"},"Bulb Failure Rate","PE Cell Failure Rate","Driver Failure Rate","Luminaire Failure Rate","Bulk % (expressed as a pecentage chance of failure for year)",null,{"$f":"P9","v":"Pole Maintenance Cost"},"Labour for warranty claims","Labour & Plant","Lamp","Ballast/Ignitor",{"$f":"U9","v":"Standard Luminaire Charge For Additional Components & Labour"},{"$f":"V9","v":"Traffic Control\n(Taking into account category)"},"Total",null,"Contract Rate (Bulk)","Standard Materials (Lamp etc)","Additional Bulk Works Materials","Streetlight patrols","Improvement Works","Total",null,{"$f":"AF9","v":"Total maintenace (Excluding Corp & Div OVH)"},null,null,null,null,null,{"$f":"AL9","v":"Volumes as at FY25"},"Direct opex revenue","Split PL team over assets","PL team direct charge",null,"Direct opex",{"$f":"AR9","v":"Corp & Div OVH"},"Total maintenace Including Corp & Div OVH",null,{"$f":"AU9","v":"Direct opex"},"Corp & Div OVH","Total maintenace Including Corp & Div OVH"]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F70,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F70)","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen"},{"$f":"_xlfn.XLOOKUP($F70,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0101",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F70,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F70,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F70,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B70<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F70,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B70=\"Support\",_xlfn.XLOOKUP($F70,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F70,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J70:L70)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B70=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D70=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J70:M70)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F70)","v":25984.856674246097},{"$f":"AF70*AL70","v":483896.9287038396},{"$f":"AN$8*$AM70/SUM($AM$10:$AM$66,$AM$70:$AM$142)","v":93015.168145454052},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", F70)),_xlfn.XLOOKUP($D70,$AH$14:$AH$15,$AJ$14:$AJ$15),IFERROR(AN70/AL70,0))","v":3.5795913485889068},null,{"$f":"AF70+AO70","v":22.201857954486165},{"$f":"AQ70*$D$6","v":9.9004148041522075},{"$f":"SUM(AQ70:AQ70)*(1+$D$6)","v":32.102272758638371},null,{"$f":"AQ70*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR70*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS70*'I_Global Inputs'!$F$63","v":36.355533476693545},{"$f":"SUM(AU70:AV70)-AW70","v":0}]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F71,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F71)","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga"},{"$f":"_xlfn.XLOOKUP($F71,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0103",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F71,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F71,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F71,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B71<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F71,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B71=\"Support\",_xlfn.XLOOKUP($F71,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F71,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J71:L71)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B71=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D71=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J71:M71)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F71)","v":81},1508.4035950776779,289.94689923570149,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ71*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR71*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS71*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F72,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F72)","v":"LED 17W Luminaire StreetLED3  3000K P4/P5"},{"$f":"_xlfn.XLOOKUP($F72,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0105",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F72,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F72,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F72,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B72<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F72,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B72=\"Support\",_xlfn.XLOOKUP($F72,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F72,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J72:L72)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B72=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D72=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J72:M72)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F72)","v":33181.666367381433},617917.83752131148,118776.80586044209,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ72*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR72*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS72*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F73,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F73)","v":"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga"},{"$f":"_xlfn.XLOOKUP($F73,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0107",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F73,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F73,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F73,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B73<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F73,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B73=\"Support\",_xlfn.XLOOKUP($F73,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F73,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J73:L73)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B73=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D73=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J73:M73)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F73)","v":7},130.35586624128081,25.057139440122349,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ73*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR73*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS73*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F74,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F74)","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW"},{"$f":"_xlfn.XLOOKUP($F74,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0109",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F74,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F74,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F74,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B74<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F74,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B74=\"Support\",_xlfn.XLOOKUP($F74,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F74,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J74:L74)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B74=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D74=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J74:M74)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F74)","v":777.2741785512427},14474.606978861031,2782.3239250235779,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ74*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR74*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS74*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F75,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F75)","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga"},{"$f":"_xlfn.XLOOKUP($F75,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0111",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F75,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F75,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F75,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B75<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F75,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B75=\"Support\",_xlfn.XLOOKUP($F75,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F75,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J75:L75)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B75=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D75=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J75:M75)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F75)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ75*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR75*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS75*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F76,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F76)","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA"},{"$f":"_xlfn.XLOOKUP($F76,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0113",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F76,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F76,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F76,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B76<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F76,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B76=\"Support\",_xlfn.XLOOKUP($F76,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F76,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J76:L76)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B76=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D76=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J76:M76)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F76)","v":156.69187684322134},2917.9579055528866,560.89288674215356,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ76*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR76*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS76*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F77,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F77)","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga"},{"$f":"_xlfn.XLOOKUP($F77,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0115",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F77,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F77,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F77,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B77<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F77,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B77=\"Support\",_xlfn.XLOOKUP($F77,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F77,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J77:L77)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B77=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D77=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J77:M77)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F77)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ77*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR77*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS77*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F78,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F78)","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA"},{"$f":"_xlfn.XLOOKUP($F78,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0117",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F78,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F78,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F78,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B78<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F78,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B78=\"Support\",_xlfn.XLOOKUP($F78,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F78,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J78:L78)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B78=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D78=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J78:M78)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F78)","v":359.77279617292265},7892.4005880626964,1517.085404398656,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ78*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR78*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS78*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F79,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F79)","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga"},{"$f":"_xlfn.XLOOKUP($F79,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0119",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F79,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F79,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F79,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B79<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F79,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B79=\"Support\",_xlfn.XLOOKUP($F79,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F79,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J79:L79)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B79=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D79=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J79:M79)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F79)","v":0},0,0,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ79*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR79*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS79*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F80,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F80)","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA"},{"$f":"_xlfn.XLOOKUP($F80,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0121",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F80,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F80,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F80,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B80<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F80,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B80=\"Support\",_xlfn.XLOOKUP($F80,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F80,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J80:L80)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B80=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D80=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J80:M80)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F80)","v":9034.5237411446833},198191.97350653721,38096.666143695773,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ80*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR80*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS80*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F81,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F81)","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga"},{"$f":"_xlfn.XLOOKUP($F81,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0123",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F81,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F81,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F81,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B81<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F81,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B81=\"Support\",_xlfn.XLOOKUP($F81,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F81,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J81:L81)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B81=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D81=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J81:M81)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F81)","v":37},811.67565992944799,156.0211348936196,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ81*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR81*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS81*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F82,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F82)","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA"},{"$f":"_xlfn.XLOOKUP($F82,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0125",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F82,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F82,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F82,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B82<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F82,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B82=\"Support\",_xlfn.XLOOKUP($F82,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F82,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J82:L82)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B82=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D82=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J82:M82)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F82)","v":25404.618034447823},557305.67860448628,107125.87398036392,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ82*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR82*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS82*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F83,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F83)","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga"},{"$f":"_xlfn.XLOOKUP($F83,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0127",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F83,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F83,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F83,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B83<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F83,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B83=\"Support\",_xlfn.XLOOKUP($F83,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F83,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J83:L83)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B83=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D83=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J83:M83)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F83)","v":71},1557.5397798646163,299.39190749856732,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ83*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR83*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS83*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F84,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F84)","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen"},{"$f":"_xlfn.XLOOKUP($F84,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0129",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F84,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F84,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F84,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B84<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F84,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B84=\"Support\",_xlfn.XLOOKUP($F84,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F84,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J84:L84)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B84=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D84=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J84:M84)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F84)","v":1573.4325842696628},34516.673815988521,6634.8307426041492,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ84*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR84*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS84*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F85,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F85)","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga"},{"$f":"_xlfn.XLOOKUP($F85,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0131",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F85,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F85,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F85,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B85<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F85,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B85=\"Support\",_xlfn.XLOOKUP($F85,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F85,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J85:L85)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B85=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D85=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J85:M85)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F85)","v":0},0,0,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ85*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR85*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS85*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F86,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F86)","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm"},{"$f":"_xlfn.XLOOKUP($F86,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0133",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F86,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F86,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F86,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B86<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F86,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B86=\"Support\",_xlfn.XLOOKUP($F86,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F86,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J86:L86)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B86=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D86=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J86:M86)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F86)","v":9933.4402977715836},184983.1735388659,35557.656951627578,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ86*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR86*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS86*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F87,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F87)","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga"},{"$f":"_xlfn.XLOOKUP($F87,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0135",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F87,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F87,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F87,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B87<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F87,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B87=\"Support\",_xlfn.XLOOKUP($F87,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F87,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J87:L87)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B87=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D87=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J87:M87)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F87)","v":39},726.26839762999316,139.60406259496739,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ87*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR87*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS87*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F88,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F88)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm"},{"$f":"_xlfn.XLOOKUP($F88,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0137",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F88,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F88,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F88,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B88<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F88,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B88=\"Support\",_xlfn.XLOOKUP($F88,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F88,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J88:L88)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B88=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D88=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J88:M88)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F88)","v":6017.174244301862},112053.42299152764,21539.02486785494,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ88*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR88*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS88*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F89,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F89)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga"},{"$f":"_xlfn.XLOOKUP($F89,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0139",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F89,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F89,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F89,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B89<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F89,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B89=\"Support\",_xlfn.XLOOKUP($F89,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F89,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J89:L89)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B89=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D89=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J89:M89)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F89)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ89*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR89*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS89*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F90,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F90)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield"},{"$f":"_xlfn.XLOOKUP($F90,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0141",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F90,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F90,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F90,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B90<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F90,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B90=\"Support\",_xlfn.XLOOKUP($F90,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F90,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J90:L90)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B90=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D90=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J90:M90)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F90)","v":14.432146551349334},268.75928077460799,51.661186936777305,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ90*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR90*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS90*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F91,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F91)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga"},{"$f":"_xlfn.XLOOKUP($F91,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0143",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F91,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F91,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F91,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B91<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F91,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B91=\"Support\",_xlfn.XLOOKUP($F91,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F91,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J91:L91)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B91=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D91=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J91:M91)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F91)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ91*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR91*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS91*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F92,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F92)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm"},{"$f":"_xlfn.XLOOKUP($F92,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0145",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F92,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F92,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F92,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B92<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F92,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B92=\"Support\",_xlfn.XLOOKUP($F92,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F92,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J92:L92)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B92=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D92=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J92:M92)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F92)","v":231.94521243240001},4319.345583877629,830.26907576963549,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ92*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR92*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS92*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F93,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F93)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga"},{"$f":"_xlfn.XLOOKUP($F93,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0147",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F93,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F93,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F93,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B93<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F93,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B93=\"Support\",_xlfn.XLOOKUP($F93,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F93,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J93:L93)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B93=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D93=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J93:M93)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F93)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ93*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR93*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS93*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F94,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F94)","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm"},{"$f":"_xlfn.XLOOKUP($F94,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0149",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F94,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F94,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F94,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B94<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F94,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B94=\"Support\",_xlfn.XLOOKUP($F94,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F94,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J94:L94)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B94=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D94=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J94:M94)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F94)","v":1933.9076378808106},42424.479951878566,8154.8774173406273,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ94*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR94*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS94*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F95,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F95)","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga"},{"$f":"_xlfn.XLOOKUP($F95,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0151",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F95,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F95,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F95,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B95<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F95,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B95=\"Support\",_xlfn.XLOOKUP($F95,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F95,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J95:L95)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B95=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D95=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J95:M95)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F95)","v":0},0,0,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ95*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR95*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS95*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F96,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F96)","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm"},{"$f":"_xlfn.XLOOKUP($F96,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0153",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F96,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F96,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F96,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B96<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F96,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B96=\"Support\",_xlfn.XLOOKUP($F96,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F96,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J96:L96)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B96=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D96=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J96:M96)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F96)","v":10.308676108106667},226.14328332557872,43.46949582804173,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ96*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR96*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS96*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F97,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F97)","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga"},{"$f":"_xlfn.XLOOKUP($F97,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0155",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F97,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F97,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F97,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B97<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F97,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B97=\"Support\",_xlfn.XLOOKUP($F97,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F97,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J97:L97)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B97=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D97=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J97:M97)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F97)","v":0},0,0,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ97*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR97*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS97*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F98,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F98)","v":"LED 17W Luminaire GE Evolve 3000K P4/P5"},{"$f":"_xlfn.XLOOKUP($F98,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0157",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F98,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F98,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F98,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B98<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F98,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B98=\"Support\",_xlfn.XLOOKUP($F98,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F98,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J98:L98)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B98=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D98=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J98:M98)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F98)","v":14706.357335824971},273865.70710932551,52642.749488576068,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ98*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR98*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS98*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F99,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F99)","v":"Bourke Hill 17W LED Aeroscreen luminaire Top Entry "},{"$f":"_xlfn.XLOOKUP($F99,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0159",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F99,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F99,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F99,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B99<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F99,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B99=\"Support\",_xlfn.XLOOKUP($F99,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F99,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J99:L99)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B99=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D99=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J99:M99)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F99)","v":1547.3322838268107},28814.834317334757,5538.8172565787672,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ99*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR99*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS99*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F100,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F100)","v":"Bourke Hill 34W LED Aeroscreen luminaire Top Entry"},{"$f":"_xlfn.XLOOKUP($F100,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0163",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F100,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F100,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F100,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B100<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F100,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B100=\"Support\",_xlfn.XLOOKUP($F100,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F100,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J100:L100)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B100=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D100=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J100:M100)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F100)","v":469.04476291885334},8734.6766251747595,1678.9885754452623,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ100*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR100*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS100*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F101,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F101)","v":"Bourke Hill 17W LED Aeroscreen luminaire Side Entry"},{"$f":"_xlfn.XLOOKUP($F101,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0167",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F101,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F101,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F101,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B101<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F101,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B101=\"Support\",_xlfn.XLOOKUP($F101,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F101,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J101:L101)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B101=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D101=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J101:M101)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F101)","v":9.2778084972960002},172.77382335510515,33.210763030785415,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ101*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR101*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS101*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F102,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F102)","v":"Bourke Hill 34W LED Aeroscreen luminaire Side Entry"},{"$f":"_xlfn.XLOOKUP($F102,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0171",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F102,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F102,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F102,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B102<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F102,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B102=\"Support\",_xlfn.XLOOKUP($F102,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F102,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J102:L102)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B102=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D102=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J102:M102)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F102)","v":1},18.622266605897259,{"$f":"AN$8*$AM102/SUM($AM$10:$AM$66,$AM$70:$AM$142)","v":3.5795913485889073},3.5795913485889068,null,22.201857954486165,9.9004148041522075,{"$f":"SUM(AQ102:AQ102)*(1+$D$6)","v":32.102272758638371},null,{"$f":"AQ102*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR102*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS102*'I_Global Inputs'!$F$63","v":36.355533476693545},{"$f":"SUM(AU102:AV102)-AW102","v":0}]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F103,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F103)","v":"Parkville 80W LED Aeroscreen luminaire Top Entry"},{"$f":"_xlfn.XLOOKUP($F103,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0175",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F103,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F103,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F103,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B103<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F103,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B103=\"Support\",_xlfn.XLOOKUP($F103,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F103,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J103:L103)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B103=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D103=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J103:M103)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F103)","v":102.05589347025601},2238.8185049232293,430.34800869761307,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ103*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR103*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS103*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F104,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F104)","v":"Parkville 100W LED Aeroscreen luminaire Top Entry"},{"$f":"_xlfn.XLOOKUP($F104,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0179",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F104,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F104,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F104,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B104<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F104,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B104=\"Support\",_xlfn.XLOOKUP($F104,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F104,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J104:L104)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B104=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D104=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J104:M104)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F104)","v":14.432146551349334},316.60059665581019,60.857294159258416,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ104*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR104*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS104*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F105,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F105)","v":"Parkville 155W LED Aeroscreen luminaire Top Entry"},{"$f":"_xlfn.XLOOKUP($F105,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0183",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F105,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F105,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F105,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B105<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F105,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B105=\"Support\",_xlfn.XLOOKUP($F105,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F105,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J105:L105)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B105=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D105=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J105:M105)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F105)","v":268.02557881077331},5879.7253664650461,1130.2068915290847,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ105*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR105*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS105*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F106,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F106)","v":"Parkville 80W LED Aeroscreen luminaire Side Entry"},{"$f":"_xlfn.XLOOKUP($F106,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0187",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F106,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F106,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F106,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B106<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F106,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B106=\"Support\",_xlfn.XLOOKUP($F106,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F106,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J106:L106)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B106=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D106=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J106:M106)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F106)","v":4.1234704432426659},90.457313330231472,17.387798331216686,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ106*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR106*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS106*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F107,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F107)","v":"Parkville 100W LED Aeroscreen luminaire Side Entry"},{"$f":"_xlfn.XLOOKUP($F107,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0191",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F107,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F107,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F107,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B107<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F107,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B107=\"Support\",_xlfn.XLOOKUP($F107,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F107,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J107:L107)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B107=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D107=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J107:M107)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F107)","v":0},0,0,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ107*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR107*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS107*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F108,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F108)","v":"Parkville 155W LED Aeroscreen luminaire Side Entry"},{"$f":"_xlfn.XLOOKUP($F108,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0195",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F108,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F108,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F108,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B108<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F108,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B108=\"Support\",_xlfn.XLOOKUP($F108,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F108,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J108:L108)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B108=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D108=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J108:M108)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F108)","v":3.0926028324319996},67.842984997673611,13.040848748412516,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ108*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR108*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS108*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F109,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F109)","v":"Kensington 17W LED 3000k"},{"$f":"_xlfn.XLOOKUP($F109,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0199",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F109,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F109,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F109,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B109<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F109,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B109=\"Support\",_xlfn.XLOOKUP($F109,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F109,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J109:L109)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B109=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D109=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J109:M109)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F109)","v":426.779190875616},7947.5958743348365,1527.6950994161289,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ109*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR109*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS109*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F110,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F110)","v":"Kensington 34W LED 3000k"},{"$f":"_xlfn.XLOOKUP($F110,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0203",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F110,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F110,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F110,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B110<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F110,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B110=\"Support\",_xlfn.XLOOKUP($F110,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F110,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J110:L110)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B110=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D110=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J110:M110)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F110)","v":156.69187684322134},2917.9579055528866,560.89288674215356,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ110*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR110*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS110*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F111,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F111)","v":"LED210-Emilio Catenary 71W"},{"$f":"_xlfn.XLOOKUP($F111,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0210",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F111,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F111,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F111,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B111<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F111,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B111=\"Support\",_xlfn.XLOOKUP($F111,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F111,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J111:L111)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B111=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D111=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J111:M111)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F111)","v":4},87.748719992372756,16.867149718229147,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ111*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR111*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS111*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F112,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F112)","v":"LED214-GE Area Lighter Flood Light 150W"},{"$f":"_xlfn.XLOOKUP($F112,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0214",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F112,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F112,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F112,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B112<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F112,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B112=\"Support\",_xlfn.XLOOKUP($F112,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F112,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J112:L112)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B112=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D112=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J112:M112)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F112)","v":564.64748201438852},12386.773448419728,2380.9984042894475,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ112*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR112*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS112*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F113,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F113)","v":"LED218-GE Area Lighter Flood Light 240W"},{"$f":"_xlfn.XLOOKUP($F113,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0218",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F113,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F113,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F113,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B113<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F113,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B113=\"Support\",_xlfn.XLOOKUP($F113,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F113,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J113:L113)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B113=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D113=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J113:M113)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F113)","v":337.5},7403.7982493564514,1423.1657574755843,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ113*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR113*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS113*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F114,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F114)","v":"LED222-Sirkel Catenary 100W"},{"$f":"_xlfn.XLOOKUP($F114,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0222",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F114,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F114,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F114,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B114<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F114,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B114=\"Support\",_xlfn.XLOOKUP($F114,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F114,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J114:L114)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B114=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D114=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J114:M114)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F114)","v":6},131.62307998855914,25.300724577343722,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ114*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR114*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS114*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F115,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F115)","v":"LED 76W Luminaire, IGNIS 1 036 RMS5 4000K, 675mA"},{"$f":"_xlfn.XLOOKUP($F115,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0223",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F115,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F115,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F115,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B115<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F115,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B115=\"Support\",_xlfn.XLOOKUP($F115,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F115,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J115:L115)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B115=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D115=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J115:M115)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F115)","v":377},8270.3168592811326,1589.7288609430971,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ115*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR115*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS115*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F116,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F116)","v":"LED0240-GE EVOLVE CAT V LEOPARD 204W"},{"$f":"_xlfn.XLOOKUP($F116,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0240",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F116,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F116,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F116,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B116<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F116,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B116=\"Support\",_xlfn.XLOOKUP($F116,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F116,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J116:L116)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B116=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D116=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J116:M116)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F116)","v":0},0,0,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ116*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR116*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS116*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F117,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F117)","v":"LED0241-GE EVOLVE CAT V LEOPARD 204W - Zhaga"},{"$f":"_xlfn.XLOOKUP($F117,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0241",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F117,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F117,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F117,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B117<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F117,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B117=\"Support\",_xlfn.XLOOKUP($F117,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F117,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J117:L117)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B117=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D117=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J117:M117)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F117)","v":0},0,0,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ117*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR117*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS117*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F118,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F118)","v":"LED0244-GE EVOLVE CAT V LEOPARD 122W"},{"$f":"_xlfn.XLOOKUP($F118,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0244",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F118,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F118,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F118,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B118<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F118,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B118=\"Support\",_xlfn.XLOOKUP($F118,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F118,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J118:L118)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B118=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D118=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J118:M118)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F118)","v":0},0,0,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ118*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR118*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS118*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F119,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F119)","v":"LED0245-GE EVOLVE CAT V LEOPARD 122W - Zhaga"},{"$f":"_xlfn.XLOOKUP($F119,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0245",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F119,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F119,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F119,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B119<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F119,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B119=\"Support\",_xlfn.XLOOKUP($F119,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F119,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J119:L119)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B119=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D119=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J119:M119)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F119)","v":0},0,0,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ119*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR119*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS119*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F120,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F120)","v":"LED0249-StreetLED3 13.7W 3K DALI"},{"$f":"_xlfn.XLOOKUP($F120,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0249",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F120,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F120,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F120,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B120<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F120,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B120=\"Support\",_xlfn.XLOOKUP($F120,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F120,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J120:L120)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B120=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D120=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J120:M120)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F120)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ120*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR120*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS120*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F121,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F121)","v":"LED0250-StreetLED3 13.7W 3K SR + Zhaga"},{"$f":"_xlfn.XLOOKUP($F121,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0250",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F121,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F121,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F121,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B121<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F121,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B121=\"Support\",_xlfn.XLOOKUP($F121,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F121,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J121:L121)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B121=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D121=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J121:M121)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F121)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ121*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR121*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS121*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F122,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F122)","v":"LED0253-StreetLED3 24W 3K DALI Aeroscreen"},{"$f":"_xlfn.XLOOKUP($F122,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0253",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F122,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F122,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F122,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B122<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F122,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B122=\"Support\",_xlfn.XLOOKUP($F122,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F122,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J122:L122)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B122=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D122=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J122:M122)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F122)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ122*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR122*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS122*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F123,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F123)","v":"LED0254-StreetLED2 24W 3K SR Aeroscreen + Zhaga"},{"$f":"_xlfn.XLOOKUP($F123,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0254",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F123,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F123,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F123,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B123<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F123,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B123=\"Support\",_xlfn.XLOOKUP($F123,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F123,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J123:L123)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B123=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D123=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J123:M123)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F123)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ123*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR123*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS123*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F124,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F124)","v":"LED0257- 14W Bourke Hill Mk2 3K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($F124,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0257",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F124,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F124,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F124,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B124<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F124,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B124=\"Support\",_xlfn.XLOOKUP($F124,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F124,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J124:L124)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B124=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D124=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J124:M124)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F124)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ124*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR124*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS124*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F125,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F125)","v":"LED0258- 14W Bourke Hill Mk2 3K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($F125,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0258",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F125,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F125,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F125,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B125<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F125,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B125=\"Support\",_xlfn.XLOOKUP($F125,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F125,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J125:L125)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B125=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D125=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J125:M125)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F125)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ125*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR125*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS125*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F126,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F126)","v":"LED0260- 16W Kensington 3000k "},{"$f":"_xlfn.XLOOKUP($F126,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0260",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F126,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F126,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F126,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B126<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F126,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B126=\"Support\",_xlfn.XLOOKUP($F126,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F126,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J126:L126)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B126=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D126=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J126:M126)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F126)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ126*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR126*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS126*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F127,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F127)","v":"LED0262- 24W Bourke Hill Mk2 3K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($F127,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0262",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F127,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F127,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F127,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B127<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F127,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B127=\"Support\",_xlfn.XLOOKUP($F127,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F127,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J127:L127)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B127=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D127=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J127:M127)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F127)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ127*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR127*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS127*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F128,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F128)","v":"LED0264- 24W Bourke Hill Mk2 3K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($F128,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0264",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F128,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F128,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F128,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B128<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F128,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B128=\"Support\",_xlfn.XLOOKUP($F128,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F128,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J128:L128)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B128=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D128=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J128:M128)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F128)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ128*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR128*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS128*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F129,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F129)","v":"LED0266- 30W Kensington 3000k "},{"$f":"_xlfn.XLOOKUP($F129,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0266",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F129,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F129,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F129,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B129<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F129,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B129=\"Support\",_xlfn.XLOOKUP($F129,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F129,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J129:L129)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B129=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D129=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J129:M129)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F129)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ129*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR129*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS129*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F130,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F130)","v":"LED0268- 80W Parkville Mk2 4K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($F130,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0268",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F130,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F130,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F130,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B130<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F130,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B130=\"Support\",_xlfn.XLOOKUP($F130,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F130,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J130:L130)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B130=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D130=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J130:M130)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F130)","v":0},0,0,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ130*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR130*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS130*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F131,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F131)","v":"LED0270- 80W Parkville Mk2 4K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($F131,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0270",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F131,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F131,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F131,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B131<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F131,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B131=\"Support\",_xlfn.XLOOKUP($F131,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F131,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J131:L131)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B131=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D131=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J131:M131)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F131)","v":0},0,0,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ131*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR131*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS131*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F132,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F132)","v":"LED0272- 100W Parkville Mk2 4K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($F132,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0272",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F132,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F132,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F132,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B132<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F132,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B132=\"Support\",_xlfn.XLOOKUP($F132,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F132,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J132:L132)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B132=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D132=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J132:M132)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F132)","v":0},0,0,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ132*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR132*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS132*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F133,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F133)","v":"LED0274- 100W Parkville Mk2 4K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($F133,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0274",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F133,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F133,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F133,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B133<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F133,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B133=\"Support\",_xlfn.XLOOKUP($F133,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F133,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J133:L133)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B133=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D133=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J133:M133)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F133)","v":0},0,0,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ133*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR133*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS133*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F134,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F134)","v":"LED0276- 150W Parkville Mk2 4K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($F134,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0276",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F134,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F134,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F134,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B134<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F134,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B134=\"Support\",_xlfn.XLOOKUP($F134,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F134,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J134:L134)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B134=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D134=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J134:M134)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F134)","v":0},{"$f":"AF134*AL134","v":0},{"$f":"AN$8*$AM134/SUM($AM$10:$AM$66,$AM$70:$AM$142)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", F134)),_xlfn.XLOOKUP($D134,$AH$14:$AH$15,$AJ$14:$AJ$15),IFERROR(AN134/AL134,0))","v":4.2167874295572867},null,{"$f":"AF134+AO134","v":26.153967427650475},{"$f":"AQ134*$D$6","v":11.662768352038045},{"$f":"SUM(AQ134:AQ134)*(1+$D$6)","v":37.816735779688521},null,{"$f":"AQ134*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR134*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS134*'I_Global Inputs'!$F$63","v":42.827111150495845},{"$f":"SUM(AU134:AV134)-AW134","v":0}]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F135,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F135)","v":"LED0278- 150W Parkville Mk2 4K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($F135,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0278",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F135,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F135,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F135,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B135<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F135,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B135=\"Support\",_xlfn.XLOOKUP($F135,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F135,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J135:L135)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B135=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D135=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J135:M135)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F135)","v":0},0,0,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ135*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR135*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS135*'I_Global Inputs'!$F$63","v":42.827111150495845},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F136,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F136)","v":"LED0280- 14W Avenue Mk2 3K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($F136,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0280",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F136,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F136,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F136,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B136<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F136,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B136=\"Support\",_xlfn.XLOOKUP($F136,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F136,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J136:L136)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B136=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D136=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J136:M136)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F136)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ136*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR136*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS136*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F137,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F137)","v":"LED0282- 14W Avenue Mk2 3K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($F137,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0282",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F137,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F137,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F137,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B137<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F137,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B137=\"Support\",_xlfn.XLOOKUP($F137,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F137,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J137:L137)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B137=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D137=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J137:M137)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F137)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ137*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR137*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS137*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F138,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F138)","v":"LED0284- 17W B2001 Mk2 3K "},{"$f":"_xlfn.XLOOKUP($F138,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0284",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F138,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F138,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F138,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B138<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F138,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B138=\"Support\",_xlfn.XLOOKUP($F138,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F138,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J138:L138)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B138=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D138=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J138:M138)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F138)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ138*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR138*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS138*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F139,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F139)","v":"LED0286- 24W Avenue Mk2 3K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($F139,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0286",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F139,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F139,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F139,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B139<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F139,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B139=\"Support\",_xlfn.XLOOKUP($F139,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F139,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J139:L139)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B139=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D139=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J139:M139)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F139)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ139*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR139*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS139*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F140,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F140)","v":"LED0288- 24W Avenue Mk2 3K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($F140,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0288",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F140,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F140,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F140,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B140<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F140,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B140=\"Support\",_xlfn.XLOOKUP($F140,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F140,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J140:L140)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B140=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D140=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J140:M140)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F140)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ140*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR140*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS140*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F141,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F141)","v":"LED0290- 28W B2001 Mk2 3K "},{"$f":"_xlfn.XLOOKUP($F141,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"P"},null,"LED0290",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F141,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F141,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F141,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B141<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F141,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B141=\"Support\",_xlfn.XLOOKUP($F141,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F141,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J141:L141)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B141=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D141=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J141:M141)","v":0.27822500999066124},9.3313002068487894,null,null,null,null,null,null,9.2909663990484681,null,18.622266605897259,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F141)","v":0},0,0,3.5795913485889068,null,22.201857954486165,9.9004148041522075,32.102272758638371,null,{"$f":"AQ141*'I_Global Inputs'!$F$63","v":25.14340327794762},{"$f":"AR141*'I_Global Inputs'!$F$63","v":11.212130198745925},{"$f":"AS141*'I_Global Inputs'!$F$63","v":36.355533476693545},0]
[null,"Luminaire",{"$f":"_xlfn.XLOOKUP($F142,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$C$83:$C$219,F142)","v":"LED0292-GE  Area Lighter Flood Light 500W"},{"$f":"_xlfn.XLOOKUP($F142,'I_Mapping & Lookups'!$X$7:$X$503,'I_Mapping & Lookups'!$Z$7:$Z$503,\"\")","v":"V"},null,"LED0292",null,null,null,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F142,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!J$9,'I_OPEX Input'!$D$82:$L$82,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F142,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.09E-2},0,{"$f":"INDEX('I_OPEX Input'!$D$83:$N$219,MATCH('C_OPEX Calc'!$F142,'I_OPEX Input'!$B$83:$B$219,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$D$82:$L$82,0))","v":1.0500000000000001E-2},{"$f":"IF(B142<>\"Luminaire\", 0, 1/_xlfn.XLOOKUP($F142,'I_OPEX Input'!$B$83:$B$219,'I_OPEX Input'!$L$83:$L$219))","v":0.16666666666666666},null,{"$f":"IF(B142=\"Support\",_xlfn.XLOOKUP($F142,'I_OPEX Input'!$C$214:$C$219,'I_OPEX Input'!$E$214:$E$219,0)+'I_OPEX Input'!C$318,0)","v":0},{"$f":"_xlfn.XLOOKUP($F142,'C_Warranty NPV'!$B$12:$B$105,'C_Warranty NPV'!$N$12:$N$105,0)","v":0.94790595503158792},{"$f":"SUM(J142:L142)*'I_OPEX Input'!$C$47","v":1.5881654768353572},null,null,{"$f":"IF(B142=\"Luminaire\", 'I_OPEX Input'!$C$271, 0)","v":6.5168521370106527},{"$f":"IF(D142=\"V\",'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$38,'I_OPEX Input'!$C$35*'I_OPEX Input'!$C$37)*SUM(J142:M142)","v":3.5931384021865931},12.646213599044721,null,null,null,null,null,null,9.2909663990484681,null,21.937179998093189,null,null,null,null,null,{"$f":"SUMIFS('I_Number of assets'!$N$8:$N$119,'I_Number of assets'!$F$8:$F$119,$F142)","v":0},0,0,4.2167874295572867,null,26.153967427650475,11.662768352038045,37.816735779688521,null,{"$f":"AQ142*'I_Global Inputs'!$F$63","v":29.619131502408603},{"$f":"AR142*'I_Global Inputs'!$F$63","v":13.207979648087242},{"$f":"AS142*'I_Global Inputs'!$F$63","v":42.827111150495845},0]

{"sheet":"C_Warranty NPV","index":13,"n_rows":105,"n_cols":16,"rows_kept":105,"cut":false,"hidden":false,"merged":[[0,11,0,12],[1,1,1,2],[0,1,0,2]]}
[null,"Warranty NPV Calculation"]
[null,"Description"]
[null,"This sheet provides NPV calculation for warranty to feed into the maitenance costs"]
[]
[null,"Proportion of warranties accepted",{"$f":"80%","v":0.8}]
[null,"Discount Rate:",{"$f":"'I_Global Inputs'!F54","v":3.1835286833176157E-2}]
[null,"Labour warranty (years):",3]
[null,"Time taken to assess bulbs (hours)",{"$f":"(SUMPRODUCT(O12:O28,P12:P28)+SUMPRODUCT(O33:O105,P33:P105))*(5/60)","v":127.00108009561195},"Takes approximately 5 mins to assess each lamp"]
[]
[null,null,null,"Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","NPV","Count","Failure"]
[null,"Lamp Type","Description",1,2,3,4,5,6,7,8,9,10,"PA",{"$f":"'I_Number of assets'!L7","v":"FY23"},"Luminaire"]
[null,"LED0001","LED 36W Gerard Luminaire (Cat P3)",{"$f":"_xlfn.XLOOKUP($B12,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B12,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B12,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B12,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B12,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B12,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B12,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B12,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B12,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B12,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D12:M12)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B12,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":988},{"$f":"VLOOKUP(B12,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0002","LED 23W Gerard Luminaire (Cat P3) - Aeroscreen",{"$f":"_xlfn.XLOOKUP($B13,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B13,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B13,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B13,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B13,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B13,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B13,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B13,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B13,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B13,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D13:M13)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B13,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":2513},{"$f":"VLOOKUP(B13,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0003","LED 17W Gerard Luminaire (Cat P4/P5)",{"$f":"_xlfn.XLOOKUP($B14,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B14,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B14,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B14,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B14,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B14,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B14,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B14,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B14,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B14,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D14:M14)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B14,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":25443},{"$f":"VLOOKUP(B14,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0004","LED 17W Gerard Luminaire (Cat P4/P5) - Aeroscreen",{"$f":"_xlfn.XLOOKUP($B15,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B15,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B15,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B15,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B15,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B15,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B15,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B15,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B15,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B15,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D15:M15)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B15,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":60},{"$f":"VLOOKUP(B15,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0005","LED 17W Gerard Luminaire - Louvred (Cat P4/P5 RRW)",{"$f":"_xlfn.XLOOKUP($B16,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B16,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B16,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B16,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B16,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B16,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B16,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B16,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B16,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B16,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D16:M16)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B16,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B16,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0006","LED 25W GE Evolve Luminaire (Cat P4/P5)",{"$f":"_xlfn.XLOOKUP($B17,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B17,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B17,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B17,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B17,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B17,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B17,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B17,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B17,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B17,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D17:M17)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B17,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":4695},{"$f":"VLOOKUP(B17,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0007","LED 35W Pecan Luminaire (Cat P3)",{"$f":"_xlfn.XLOOKUP($B18,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B18,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B18,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B18,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B18,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B18,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B18,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B18,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B18,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B18,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D18:M18)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B18,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":49},{"$f":"VLOOKUP(B18,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0008","LED 29W Pecan Luminaire (Cat P3) - Aeroscreen",{"$f":"_xlfn.XLOOKUP($B19,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B19,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B19,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B19,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B19,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B19,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B19,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B19,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B19,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B19,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D19:M19)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B19,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":24},{"$f":"VLOOKUP(B19,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0009","LED 42W Pecan Luminaire (Cat V5)",{"$f":"_xlfn.XLOOKUP($B20,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B20,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B20,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B20,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B20,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B20,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B20,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B20,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B20,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B20,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D20:M20)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B20,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":4},{"$f":"VLOOKUP(B20,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0010","LED 36W Pecan Luminaire (Cat V5) - Aeroscreen",{"$f":"_xlfn.XLOOKUP($B21,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B21,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B21,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B21,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B21,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B21,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B21,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B21,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B21,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B21,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D21:M21)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B21,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":53},{"$f":"VLOOKUP(B21,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0011","LED 105W Aldridge Luminaire (Cat V3)",{"$f":"_xlfn.XLOOKUP($B22,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B22,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B22,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B22,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B22,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B22,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B22,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B22,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B22,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B22,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D22:M22)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B22,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":3},{"$f":"VLOOKUP(B22,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0012","LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.",{"$f":"_xlfn.XLOOKUP($B23,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B23,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B23,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B23,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B23,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B23,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B23,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B23,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B23,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B23,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D23:M23)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B23,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":90},{"$f":"VLOOKUP(B23,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0013","LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.",{"$f":"_xlfn.XLOOKUP($B24,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B24,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B24,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B24,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B24,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B24,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B24,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B24,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B24,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B24,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D24:M24)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B24,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":72},{"$f":"VLOOKUP(B24,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0014","LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.",{"$f":"_xlfn.XLOOKUP($B25,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B25,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B25,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B25,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B25,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B25,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B25,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B25,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B25,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B25,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D25:M25)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B25,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":11},{"$f":"VLOOKUP(B25,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0015","LED 100W Aldridge Luminaire - Brownfield",{"$f":"_xlfn.XLOOKUP($B26,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B26,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B26,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B26,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B26,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B26,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B26,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B26,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B26,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B26,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D26:M26)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B26,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B26,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0016","LED 200W Aldridge Luminaire - Brownfield",{"$f":"_xlfn.XLOOKUP($B27,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B27,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B27,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B27,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B27,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B27,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B27,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B27,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B27,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B27,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D27:M27)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B27,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B27,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0017","LED 300W Aldridge Luminaire - Brownfield",{"$f":"_xlfn.XLOOKUP($B28,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B28,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B28,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B28,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B28,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B28,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B28,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B28,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B28,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B28,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D28:M28)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B28,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B28,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[]
[null,"Emerging Technology Additions"]
[null,null,null,"Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","NPV","Count","Failure"]
[null,"Lamp Type","Description",1,2,3,4,5,6,7,8,9,10,"PA",{"$f":"'I_Number of assets'!L7","v":"FY23"},"Luminaire"]
[null,"LED0101",{"$f":"VLOOKUP(B33,I_CAPEX!W:AH,2,FALSE)","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen"},{"$f":"_xlfn.XLOOKUP($B33,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B33,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B33,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B33,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B33,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B33,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B33,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B33,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B33,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B33,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D33:M33)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B33,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":24320},{"$f":"VLOOKUP(B33,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0103",{"$f":"VLOOKUP(B34,I_CAPEX!W:AH,2,FALSE)","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga"},{"$f":"_xlfn.XLOOKUP($B34,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B34,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B34,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B34,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B34,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B34,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B34,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B34,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B34,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B34,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D34:M34)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B34,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B34,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0105",{"$f":"VLOOKUP(B35,I_CAPEX!W:AH,2,FALSE)","v":"LED 17W Luminaire StreetLED3  3000K P4/P5"},{"$f":"_xlfn.XLOOKUP($B35,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B35,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B35,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B35,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B35,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B35,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B35,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B35,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B35,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B35,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D35:M35)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B35,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":31308},{"$f":"VLOOKUP(B35,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0107",{"$f":"VLOOKUP(B36,I_CAPEX!W:AH,2,FALSE)","v":"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga"},{"$f":"_xlfn.XLOOKUP($B36,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B36,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B36,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B36,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B36,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B36,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B36,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B36,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B36,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B36,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D36:M36)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B36,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B36,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0109",{"$f":"VLOOKUP(B37,I_CAPEX!W:AH,2,FALSE)","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW"},{"$f":"_xlfn.XLOOKUP($B37,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B37,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B37,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B37,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B37,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B37,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B37,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B37,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B37,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B37,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D37:M37)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B37,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":724.10034621578097},{"$f":"VLOOKUP(B37,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0111",{"$f":"VLOOKUP(B38,I_CAPEX!W:AH,2,FALSE)","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga"},{"$f":"_xlfn.XLOOKUP($B38,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B38,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B38,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B38,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B38,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B38,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B38,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B38,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B38,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B38,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D38:M38)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B38,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B38,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0113",{"$f":"VLOOKUP(B39,I_CAPEX!W:AH,2,FALSE)","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA"},{"$f":"_xlfn.XLOOKUP($B39,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B39,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B39,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B39,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B39,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B39,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B39,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B39,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B39,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B39,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D39:M39)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B39,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":85.646277509393443},{"$f":"VLOOKUP(B39,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0115",{"$f":"VLOOKUP(B40,I_CAPEX!W:AH,2,FALSE)","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga"},{"$f":"_xlfn.XLOOKUP($B40,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B40,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B40,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B40,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B40,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B40,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B40,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B40,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B40,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B40,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D40:M40)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B40,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B40,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0117",{"$f":"VLOOKUP(B41,I_CAPEX!W:AH,2,FALSE)","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA"},{"$f":"_xlfn.XLOOKUP($B41,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B41,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B41,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B41,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B41,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B41,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B41,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B41,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B41,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B41,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D41:M41)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B41,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":241.36678207192699},{"$f":"VLOOKUP(B41,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0119",{"$f":"VLOOKUP(B42,I_CAPEX!W:AH,2,FALSE)","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga"},{"$f":"_xlfn.XLOOKUP($B42,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B42,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B42,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B42,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B42,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B42,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B42,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B42,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B42,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B42,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D42:M42)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B42,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B42,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0121",{"$f":"VLOOKUP(B43,I_CAPEX!W:AH,2,FALSE)","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA"},{"$f":"_xlfn.XLOOKUP($B43,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B43,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B43,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B43,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B43,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B43,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B43,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B43,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B43,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B43,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D43:M43)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B43,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":5957.4215888352119},{"$f":"VLOOKUP(B43,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0123",{"$f":"VLOOKUP(B44,I_CAPEX!W:AH,2,FALSE)","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga"},{"$f":"_xlfn.XLOOKUP($B44,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B44,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B44,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B44,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B44,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B44,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B44,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B44,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B44,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B44,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D44:M44)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B44,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B44,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0125",{"$f":"VLOOKUP(B45,I_CAPEX!W:AH,2,FALSE)","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA"},{"$f":"_xlfn.XLOOKUP($B45,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B45,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B45,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B45,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B45,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B45,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B45,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B45,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B45,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B45,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D45:M45)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B45,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":17870},{"$f":"VLOOKUP(B45,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0127",{"$f":"VLOOKUP(B46,I_CAPEX!W:AH,2,FALSE)","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga"},{"$f":"_xlfn.XLOOKUP($B46,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B46,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B46,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B46,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B46,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B46,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B46,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B46,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B46,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B46,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D46:M46)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B46,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B46,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0129",{"$f":"VLOOKUP(B47,I_CAPEX!W:AH,2,FALSE)","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen"},{"$f":"_xlfn.XLOOKUP($B47,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B47,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B47,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B47,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B47,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B47,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B47,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B47,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B47,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B47,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D47:M47)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B47,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":950},{"$f":"VLOOKUP(B47,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0131",{"$f":"VLOOKUP(B48,I_CAPEX!W:AH,2,FALSE)","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga"},{"$f":"_xlfn.XLOOKUP($B48,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B48,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B48,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B48,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B48,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B48,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B48,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B48,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B48,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B48,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D48:M48)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B48,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B48,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0133",{"$f":"VLOOKUP(B49,I_CAPEX!W:AH,2,FALSE)","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm"},{"$f":"_xlfn.XLOOKUP($B49,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B49,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B49,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B49,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B49,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B49,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B49,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B49,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B49,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B49,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D49:M49)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B49,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":8355.5173590982286},{"$f":"VLOOKUP(B49,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0135",{"$f":"VLOOKUP(B50,I_CAPEX!W:AH,2,FALSE)","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga"},{"$f":"_xlfn.XLOOKUP($B50,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B50,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B50,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B50,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B50,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B50,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B50,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B50,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B50,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B50,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D50:M50)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B50,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B50,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0137",{"$f":"VLOOKUP(B51,I_CAPEX!W:AH,2,FALSE)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm"},{"$f":"_xlfn.XLOOKUP($B51,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B51,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B51,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B51,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B51,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B51,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B51,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B51,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B51,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B51,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D51:M51)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B51,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":5536.9762265163708},{"$f":"VLOOKUP(B51,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0139",{"$f":"VLOOKUP(B52,I_CAPEX!W:AH,2,FALSE)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga"},{"$f":"_xlfn.XLOOKUP($B52,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B52,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B52,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B52,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B52,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B52,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B52,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B52,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B52,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B52,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D52:M52)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B52,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B52,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0141",{"$f":"VLOOKUP(B53,I_CAPEX!W:AH,2,FALSE)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield"},{"$f":"_xlfn.XLOOKUP($B53,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B53,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B53,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B53,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B53,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B53,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B53,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B53,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B53,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B53,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D53:M53)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B53,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":6.6737359098228657},{"$f":"VLOOKUP(B53,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0143",{"$f":"VLOOKUP(B54,I_CAPEX!W:AH,2,FALSE)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga"},{"$f":"_xlfn.XLOOKUP($B54,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B54,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B54,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B54,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B54,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B54,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B54,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B54,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B54,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B54,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D54:M54)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B54,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B54,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0145",{"$f":"VLOOKUP(B55,I_CAPEX!W:AH,2,FALSE)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm"},{"$f":"_xlfn.XLOOKUP($B55,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B55,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B55,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B55,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B55,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B55,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B55,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B55,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B55,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B55,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D55:M55)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B55,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":200.21207729468597},{"$f":"VLOOKUP(B55,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0147",{"$f":"VLOOKUP(B56,I_CAPEX!W:AH,2,FALSE)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga"},{"$f":"_xlfn.XLOOKUP($B56,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B56,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B56,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B56,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B56,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B56,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B56,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B56,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B56,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B56,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D56:M56)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B56,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B56,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0149",{"$f":"VLOOKUP(B57,I_CAPEX!W:AH,2,FALSE)","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm"},{"$f":"_xlfn.XLOOKUP($B57,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B57,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B57,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B57,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B57,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B57,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B57,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B57,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B57,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B57,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D57:M57)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B57,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":1853.0740042941491},{"$f":"VLOOKUP(B57,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0151",{"$f":"VLOOKUP(B58,I_CAPEX!W:AH,2,FALSE)","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga"},{"$f":"_xlfn.XLOOKUP($B58,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B58,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B58,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B58,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B58,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B58,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B58,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B58,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B58,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B58,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D58:M58)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B58,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B58,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0153",{"$f":"VLOOKUP(B59,I_CAPEX!W:AH,2,FALSE)","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm"},{"$f":"_xlfn.XLOOKUP($B59,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B59,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B59,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B59,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B59,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B59,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B59,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B59,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B59,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B59,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D59:M59)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B59,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":10.0106038647343},{"$f":"VLOOKUP(B59,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0155",{"$f":"VLOOKUP(B60,I_CAPEX!W:AH,2,FALSE)","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga"},{"$f":"_xlfn.XLOOKUP($B60,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B60,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B60,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B60,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B60,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B60,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B60,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B60,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B60,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B60,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D60:M60)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B60,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B60,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0157",{"$f":"VLOOKUP(B61,I_CAPEX!W:AH,2,FALSE)","v":"LED 17W Luminaire GE Evolve 3000K P4/P5"},{"$f":"_xlfn.XLOOKUP($B61,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B61,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B61,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B61,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B61,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B61,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B61,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B61,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B61,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B61,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D61:M61)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B61,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":12440.956025228126},{"$f":"VLOOKUP(B61,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0159",{"$f":"VLOOKUP(B62,I_CAPEX!W:AH,2,FALSE)","v":"Bourke Hill 17W LED Aeroscreen luminaire Top Entry "},{"$f":"_xlfn.XLOOKUP($B62,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B62,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B62,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B62,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B62,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B62,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B62,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B62,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B62,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B62,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D62:M62)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B62,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":162.39424047235642},{"$f":"VLOOKUP(B62,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0163",{"$f":"VLOOKUP(B63,I_CAPEX!W:AH,2,FALSE)","v":"Bourke Hill 34W LED Aeroscreen luminaire Top Entry"},{"$f":"_xlfn.XLOOKUP($B63,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B63,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B63,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B63,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B63,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B63,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B63,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B63,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B63,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B63,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D63:M63)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B63,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":352.59571390230809},{"$f":"VLOOKUP(B63,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0167",{"$f":"VLOOKUP(B64,I_CAPEX!W:AH,2,FALSE)","v":"Bourke Hill 17W LED Aeroscreen luminaire Side Entry"},{"$f":"_xlfn.XLOOKUP($B64,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B64,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B64,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B64,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B64,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B64,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B64,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B64,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B64,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B64,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D64:M64)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B64,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":7.7860252281266771},{"$f":"VLOOKUP(B64,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0171",{"$f":"VLOOKUP(B65,I_CAPEX!W:AH,2,FALSE)","v":"Bourke Hill 34W LED Aeroscreen luminaire Side Entry"},{"$f":"_xlfn.XLOOKUP($B65,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B65,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B65,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B65,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B65,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B65,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B65,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B65,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B65,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B65,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D65:M65)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B65,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B65,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0175",{"$f":"VLOOKUP(B66,I_CAPEX!W:AH,2,FALSE)","v":"Parkville 80W LED Aeroscreen luminaire Top Entry"},{"$f":"_xlfn.XLOOKUP($B66,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B66,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B66,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B66,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B66,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B66,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B66,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B66,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B66,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B66,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D66:M66)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B66,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":42.266994095544817},{"$f":"VLOOKUP(B66,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0179",{"$f":"VLOOKUP(B67,I_CAPEX!W:AH,2,FALSE)","v":"Parkville 100W LED Aeroscreen luminaire Top Entry"},{"$f":"_xlfn.XLOOKUP($B67,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B67,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B67,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B67,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B67,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B67,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B67,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B67,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B67,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B67,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D67:M67)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B67,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":23.358075684380029},{"$f":"VLOOKUP(B67,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0183",{"$f":"VLOOKUP(B68,I_CAPEX!W:AH,2,FALSE)","v":"Parkville 155W LED Aeroscreen luminaire Top Entry"},{"$f":"_xlfn.XLOOKUP($B68,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B68,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B68,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B68,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B68,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B68,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B68,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B68,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B68,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B68,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D68:M68)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B68,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":143.48532206119162},{"$f":"VLOOKUP(B68,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0187",{"$f":"VLOOKUP(B69,I_CAPEX!W:AH,2,FALSE)","v":"Parkville 80W LED Aeroscreen luminaire Side Entry"},{"$f":"_xlfn.XLOOKUP($B69,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B69,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B69,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B69,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B69,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B69,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B69,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B69,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B69,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B69,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D69:M69)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B69,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":4.4491572732152438},{"$f":"VLOOKUP(B69,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0191",{"$f":"VLOOKUP(B70,I_CAPEX!W:AH,2,FALSE)","v":"Parkville 100W LED Aeroscreen luminaire Side Entry"},{"$f":"_xlfn.XLOOKUP($B70,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B70,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B70,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B70,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B70,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B70,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B70,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B70,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B70,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B70,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D70:M70)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B70,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B70,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0195",{"$f":"VLOOKUP(B71,I_CAPEX!W:AH,2,FALSE)","v":"Parkville 155W LED Aeroscreen luminaire Side Entry"},{"$f":"_xlfn.XLOOKUP($B71,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B71,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B71,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B71,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B71,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B71,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B71,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B71,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B71,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B71,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D71:M71)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B71,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":1.1122893183038109},{"$f":"VLOOKUP(B71,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0199",{"$f":"VLOOKUP(B72,I_CAPEX!W:AH,2,FALSE)","v":"Kensington 17W LED 3000k"},{"$f":"_xlfn.XLOOKUP($B72,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B72,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B72,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B72,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B72,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B72,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B72,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B72,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B72,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B72,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D72:M72)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B72,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":88.983145464304883},{"$f":"VLOOKUP(B72,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0203",{"$f":"VLOOKUP(B73,I_CAPEX!W:AH,2,FALSE)","v":"Kensington 34W LED 3000k"},{"$f":"_xlfn.XLOOKUP($B73,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B73,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B73,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B73,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B73,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B73,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B73,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B73,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B73,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B73,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D73:M73)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B73,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":36.705547504025766},{"$f":"VLOOKUP(B73,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0210",{"$f":"VLOOKUP(B74,I_CAPEX!W:AH,2,FALSE)","v":"LED210-Emilio Catenary 71W"},{"$f":"_xlfn.XLOOKUP($B74,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B74,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B74,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B74,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B74,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B74,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B74,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B74,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B74,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B74,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D74:M74)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B74,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B74,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0214",{"$f":"VLOOKUP(B75,I_CAPEX!W:AH,2,FALSE)","v":"LED214-GE Area Lighter Flood Light 150W"},{"$f":"_xlfn.XLOOKUP($B75,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B75,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B75,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B75,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B75,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B75,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B75,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B75,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B75,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B75,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D75:M75)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B75,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":216},{"$f":"VLOOKUP(B75,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0218",{"$f":"VLOOKUP(B76,I_CAPEX!W:AH,2,FALSE)","v":"LED218-GE Area Lighter Flood Light 240W"},{"$f":"_xlfn.XLOOKUP($B76,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B76,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B76,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B76,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B76,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B76,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B76,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B76,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B76,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B76,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D76:M76)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B76,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":200},{"$f":"VLOOKUP(B76,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0222",{"$f":"VLOOKUP(B77,I_CAPEX!W:AH,2,FALSE)","v":"LED222-Sirkel Catenary 100W"},{"$f":"_xlfn.XLOOKUP($B77,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B77,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B77,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B77,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B77,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B77,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B77,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B77,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B77,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B77,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D77:M77)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B77,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B77,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0223",{"$f":"VLOOKUP(B78,I_CAPEX!W:AH,2,FALSE)","v":"LED 76W Luminaire, IGNIS 1 036 RMS5 4000K, 675mA"},{"$f":"_xlfn.XLOOKUP($B78,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B78,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B78,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B78,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B78,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B78,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B78,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B78,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B78,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B78,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D78:M78)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B78,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B78,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0240",{"$f":"VLOOKUP(B79,I_CAPEX!W:AH,2,FALSE)","v":"LED0240-GE EVOLVE CAT V LEOPARD 204W"},{"$f":"_xlfn.XLOOKUP($B79,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B79,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B79,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B79,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B79,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B79,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B79,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B79,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B79,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B79,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D79:M79)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B79,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B79,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0241",{"$f":"VLOOKUP(B80,I_CAPEX!W:AH,2,FALSE)","v":"LED0241-GE EVOLVE CAT V LEOPARD 204W - Zhaga"},{"$f":"_xlfn.XLOOKUP($B80,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B80,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B80,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B80,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B80,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B80,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B80,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B80,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B80,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B80,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D80:M80)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B80,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B80,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0244",{"$f":"VLOOKUP(B81,I_CAPEX!W:AH,2,FALSE)","v":"LED0244-GE EVOLVE CAT V LEOPARD 122W"},{"$f":"_xlfn.XLOOKUP($B81,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B81,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B81,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B81,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B81,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B81,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B81,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B81,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B81,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B81,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D81:M81)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B81,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B81,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0245",{"$f":"VLOOKUP(B82,I_CAPEX!W:AH,2,FALSE)","v":"LED0245-GE EVOLVE CAT V LEOPARD 122W - Zhaga"},{"$f":"_xlfn.XLOOKUP($B82,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B82,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B82,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B82,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B82,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B82,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B82,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B82,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B82,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B82,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D82:M82)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B82,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B82,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0249",{"$f":"VLOOKUP(B83,I_CAPEX!W:AH,2,FALSE)","v":"LED0249-StreetLED3 13.7W 3K DALI"},{"$f":"_xlfn.XLOOKUP($B83,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B83,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B83,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B83,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B83,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B83,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B83,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B83,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B83,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B83,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D83:M83)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B83,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B83,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0250",{"$f":"VLOOKUP(B84,I_CAPEX!W:AH,2,FALSE)","v":"LED0250-StreetLED3 13.7W 3K SR + Zhaga"},{"$f":"_xlfn.XLOOKUP($B84,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B84,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B84,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B84,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B84,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B84,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B84,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B84,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B84,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B84,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D84:M84)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B84,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B84,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0253",{"$f":"VLOOKUP(B85,I_CAPEX!W:AH,2,FALSE)","v":"LED0253-StreetLED3 24W 3K DALI Aeroscreen"},{"$f":"_xlfn.XLOOKUP($B85,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B85,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B85,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B85,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B85,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B85,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B85,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B85,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B85,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B85,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D85:M85)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B85,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B85,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0254",{"$f":"VLOOKUP(B86,I_CAPEX!W:AH,2,FALSE)","v":"LED0254-StreetLED2 24W 3K SR Aeroscreen + Zhaga"},{"$f":"_xlfn.XLOOKUP($B86,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B86,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B86,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B86,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B86,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B86,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B86,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B86,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B86,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B86,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D86:M86)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B86,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B86,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0257",{"$f":"VLOOKUP(B87,I_CAPEX!W:AH,2,FALSE)","v":"LED0257- 14W Bourke Hill Mk2 3K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($B87,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B87,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B87,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B87,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B87,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B87,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B87,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B87,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B87,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B87,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D87:M87)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B87,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B87,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0258",{"$f":"VLOOKUP(B88,I_CAPEX!W:AH,2,FALSE)","v":"LED0258- 14W Bourke Hill Mk2 3K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($B88,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B88,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B88,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B88,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B88,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B88,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B88,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B88,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B88,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B88,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D88:M88)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B88,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B88,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0260",{"$f":"VLOOKUP(B89,I_CAPEX!W:AH,2,FALSE)","v":"LED0260- 16W Kensington 3000k "},{"$f":"_xlfn.XLOOKUP($B89,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B89,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B89,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B89,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B89,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B89,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B89,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B89,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B89,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B89,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D89:M89)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B89,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B89,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0262",{"$f":"VLOOKUP(B90,I_CAPEX!W:AH,2,FALSE)","v":"LED0262- 24W Bourke Hill Mk2 3K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($B90,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B90,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B90,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B90,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B90,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B90,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B90,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B90,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B90,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B90,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D90:M90)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B90,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B90,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0264",{"$f":"VLOOKUP(B91,I_CAPEX!W:AH,2,FALSE)","v":"LED0264- 24W Bourke Hill Mk2 3K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($B91,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B91,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B91,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B91,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B91,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B91,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B91,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B91,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B91,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B91,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D91:M91)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B91,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B91,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0266",{"$f":"VLOOKUP(B92,I_CAPEX!W:AH,2,FALSE)","v":"LED0266- 30W Kensington 3000k "},{"$f":"_xlfn.XLOOKUP($B92,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B92,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B92,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B92,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B92,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B92,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B92,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B92,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B92,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B92,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D92:M92)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B92,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B92,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0268",{"$f":"VLOOKUP(B93,I_CAPEX!W:AH,2,FALSE)","v":"LED0268- 80W Parkville Mk2 4K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($B93,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B93,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B93,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B93,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B93,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B93,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B93,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B93,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B93,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B93,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D93:M93)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B93,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B93,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0270",{"$f":"VLOOKUP(B94,I_CAPEX!W:AH,2,FALSE)","v":"LED0270- 80W Parkville Mk2 4K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($B94,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B94,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B94,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B94,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B94,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B94,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B94,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B94,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B94,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B94,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D94:M94)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B94,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B94,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0272",{"$f":"VLOOKUP(B95,I_CAPEX!W:AH,2,FALSE)","v":"LED0272- 100W Parkville Mk2 4K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($B95,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B95,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B95,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B95,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B95,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B95,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B95,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B95,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B95,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B95,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D95:M95)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B95,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B95,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0274",{"$f":"VLOOKUP(B96,I_CAPEX!W:AH,2,FALSE)","v":"LED0274- 100W Parkville Mk2 4K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($B96,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B96,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B96,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B96,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B96,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B96,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B96,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B96,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B96,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B96,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D96:M96)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B96,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B96,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0276",{"$f":"VLOOKUP(B97,I_CAPEX!W:AH,2,FALSE)","v":"LED0276- 150W Parkville Mk2 4K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($B97,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B97,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B97,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B97,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B97,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B97,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B97,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B97,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B97,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B97,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D97:M97)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B97,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B97,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0278",{"$f":"VLOOKUP(B98,I_CAPEX!W:AH,2,FALSE)","v":"LED0278- 150W Parkville Mk2 4K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($B98,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B98,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B98,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B98,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B98,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B98,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B98,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B98,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B98,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B98,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D98:M98)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B98,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B98,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0280",{"$f":"VLOOKUP(B99,I_CAPEX!W:AH,2,FALSE)","v":"LED0280- 14W Avenue Mk2 3K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($B99,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B99,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B99,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B99,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B99,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B99,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B99,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B99,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B99,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B99,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D99:M99)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B99,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B99,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0282",{"$f":"VLOOKUP(B100,I_CAPEX!W:AH,2,FALSE)","v":"LED0282- 14W Avenue Mk2 3K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($B100,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B100,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B100,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B100,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B100,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B100,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B100,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B100,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B100,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B100,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D100:M100)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B100,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B100,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0284",{"$f":"VLOOKUP(B101,I_CAPEX!W:AH,2,FALSE)","v":"LED0284- 17W B2001 Mk2 3K "},{"$f":"_xlfn.XLOOKUP($B101,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B101,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B101,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B101,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B101,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B101,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B101,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B101,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B101,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B101,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D101:M101)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B101,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B101,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0286",{"$f":"VLOOKUP(B102,I_CAPEX!W:AH,2,FALSE)","v":"LED0286- 24W Avenue Mk2 3K TOP ENTRY "},{"$f":"_xlfn.XLOOKUP($B102,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B102,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B102,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B102,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B102,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B102,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B102,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B102,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B102,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B102,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D102:M102)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B102,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B102,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0288",{"$f":"VLOOKUP(B103,I_CAPEX!W:AH,2,FALSE)","v":"LED0288- 24W Avenue Mk2 3K SIDE ENTRY "},{"$f":"_xlfn.XLOOKUP($B103,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B103,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B103,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B103,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B103,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B103,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B103,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B103,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B103,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B103,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D103:M103)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B103,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B103,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0290",{"$f":"VLOOKUP(B104,I_CAPEX!W:AH,2,FALSE)","v":"LED0290- 28W B2001 Mk2 3K "},{"$f":"_xlfn.XLOOKUP($B104,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B104,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B104,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B104,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B104,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B104,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B104,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B104,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B104,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B104,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D104:M104)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B104,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B104,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]
[null,"LED0292",{"$f":"VLOOKUP(B105,I_CAPEX!W:AH,2,FALSE)","v":"LED0292-GE  Area Lighter Flood Light 500W"},{"$f":"_xlfn.XLOOKUP($B105,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(D$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B105,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(E$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B105,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(F$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":0.30597683498662842},{"$f":"_xlfn.XLOOKUP($B105,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(G$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B105,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(H$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B105,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(I$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B105,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(J$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B105,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(K$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B105,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(L$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"_xlfn.XLOOKUP($B105,'C_OPEX Calc'!$F$10:$F$142,'C_OPEX Calc'!$M$10:$M$142)*IF(M$11<($C$7+1),1-$C$5,1)*'I_OPEX Input'!$C$47","v":1.5298841749331424},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D105:M105)/10","v":0.94790595503158792},{"$f":"IFERROR(VLOOKUP(B105,'I_Number of assets'!D$7:L$119,9,FALSE),0)","v":0},{"$f":"VLOOKUP(B105,'C_OPEX Calc'!F$9:N$142,8,FALSE)","v":1.0500000000000001E-2}]

{"sheet":"I_CAPEX","index":14,"n_rows":486,"n_cols":49,"rows_kept":486,"cut":false,"hidden":false,"merged":[[46,43,46,47],[0,1,0,3],[46,21,46,33],[46,0,46,8],[46,10,46,18],[46,35,46,42]]}
[null,"CAPEX  Input Data"]
[null,"Description"]
[null,"This section contains all the relevant inputs from the Global Inputs sheet, along with traffic control assuptions. "]
[]
[null,"Labour Rates",null,null,null,"Assumptions"]
[null,"R3 Engineering Officer","$ / hour",{"$f":"'I_Global Inputs'!F9","v":81.562111944444439},null,"Number of Light installations in model",1001]
[null,"R5 Lineworker 5 Paypoint 19","$ / hour",{"$f":"'I_Global Inputs'!F10","v":51.68}]
[null,"R2a Indoor technical officer","$ / hour",{"$f":"'I_Global Inputs'!F11","v":66.23},null,"Breakdown of Installation Types"]
[null,null,null,null,null,"Bulk",0.05]
[null,"Overheads",null,null,null,"Streetlight Upgrade ",0.3]
[null,"Corporate",null,null,null,"Single Column Installation ",0.65]
[null,"Divisional",null,null,null,"Single Light Installation on Existing Pole",{"$f":"1-G13","v":0.25}]
[null,"Total",null,{"$f":"'I_Global Inputs'!F40","v":0.41832728286282234},null,"Single Light Installation on New Pole",0.75]
[]
[null,"On-Cost Rates",null,null,null,"Base Design Estimates"]
[null,"Materials On-Cost Rate",null,{"$f":"'I_Global Inputs'!F35","v":0.12447760702339632},null,"Bulk : design of a group of",5,"streetlights takes ",8,"hours"]
[null,"Labour Ordinary On-Cost Rate",null,{"$f":"'I_Global Inputs'!F37","v":0.51906564946936373},null,"Bulk : Lantern / Bracket design consumes",0.25,"of the total design time of ",{"$f":"I16","v":8},"hours"]
[null,"Labour Escalation Rate (Above CPI)",null,{"$f":"'I_Global Inputs'!F36","v":0},null,"Bulk : Pole design consumes",{"$f":"1-G17","v":0.75},"of the total design time of ",{"$f":"I16","v":8},"hours"]
[]
[null,"Plant Assumptions",null,null,null,"Bulk : design of a group of",5,"streetlights takes ",8,"hours"]
[null,"Plant Material Type",null,"Hourly Rate",null,"Bulk : Lantern / Bracket design consumes",0.4]
[null,"EWP",null,{"$f":"'I_Global Inputs'!F17","v":22.869935897435898},null,"Bulk : Pole design consumes",{"$f":"1-G21","v":0.6}]
[null,"Borer",null,{"$f":"'I_Global Inputs'!F18","v":26.973333333333333},null,"Street Upgrade : TRL",0.8,"require new poles to be constructed"]
[null,"Ditchwitch",null,{"$f":"'I_Global Inputs'!F19","v":26.973333333333333},null,"Street Upgrade : TRL",{"$f":"1-G23","v":0.19999999999999996},"use existing pole"]
[null,"Trailer/Jinker",null,{"$f":"'I_Global Inputs'!F20","v":2.5896794871794873},null,"Street Upgrade : Other projects",0.8,"require new poles to be constructed"]
[null,"Ute / Van",null,{"$f":"'I_Global Inputs'!F21","v":15.164038461538462},null,"Street Upgrade : Other projects",{"$f":"1-G25","v":0.19999999999999996},"use existing pole"]
[null,"4 tonne truck",null,{"$f":"'I_Global Inputs'!F22","v":16.400064102564102}]
[null,null,null,null,null,"Single Light : design of ",1,"streetlight (lantern, bracket and pole) takes ",5,"hours"]
[null,"Traffic Control Assumptions",null,null,null,"Single Light : Lantern / Bracket design",null,"takes",5,"hours"]
[null,"Number of Controllers Required",null,{"$f":"'I_Global Inputs'!F73","v":3},null,"Single Light : Pole design",null,"takes",8,"hours"]
[null,"Hourly Rate for Controller (EE internal) Oncosted",null,{"$f":"61/(_xlfn.XLOOKUP(\"FY24\",'I_Global Inputs'!$S$6:$Z$6,'I_Global Inputs'!$S$62:$Z$62)/_xlfn.XLOOKUP(\"FY22\",'I_Global Inputs'!$S$6:$Z$6,'I_Global Inputs'!$S$62:$Z$62))*1.1","v":61.086668996167873}]
[null,"Minimum Hours for Controller",null,{"$f":"'I_OPEX Input'!C33","v":4},null,"Calculations"]
[null,"% of lights requiring traffic control",null,1,null,"Lantern Bracket Design Proportion",{"$f":"I29/I28","v":1}]
[null,{"$f":"\"Number of Lights maintained per \"&D32&\" hour stint (bulk)\"","v":"Number of Lights maintained per 4 hour stint (bulk)"},null,2.96,null,"Pole Design Proportion",{"$f":"I30/I28","v":1.6}]
[null,{"$f":"\"Number of Brackets Maintained per \"&D32&\" hour stint\"","v":"Number of Brackets Maintained per 4 hour stint"},null,{"$f":"D32/4","v":1},null,{"$f":"\"Bulk Design Hours (Lantern & Bracket) for \" & TEXT(G$6, \"0\") & \" lights\"","v":"Bulk Design Hours (Lantern & Bracket) for 1001 lights"},{"$f":"G6/G16*I16*G17","v":400.4}]
[null,{"$f":"\"Number of Columns Maintained per \"&D32&\" hour stint\"","v":"Number of Columns Maintained per 4 hour stint"},null,{"$f":"D32/4","v":1},null,{"$f":"\"Bulk Design Hours (Pole) for \" & TEXT(G$6, \"0\") & \" lights\"","v":"Bulk Design Hours (Pole) for 1001 lights"},{"$f":"G6/G16*I16*G18","v":1201.1999999999998}]
[null,"Base Traffic Control Cost per light",null,{"$f":"D30*D31*D33*D32/D34","v":247.64865809257248},null,{"$f":"\"Street Upgrade Design Hours (Lantern & Bracket) for \" & TEXT(G$6, \"0\") & \" lights\"","v":"Street Upgrade Design Hours (Lantern & Bracket) for 1001 lights"},{"$f":"G6/G20*I20*(G21*G24 + G22*G26)","v":320.31999999999994}]
[null,"Base Traffic Control Cost per bracket",null,{"$f":"$D$30*$D$31*$D$33*$D$32/D35","v":733.04002795401448},null,{"$f":"\"Street Upgrade Design Hours (Pole) for \" & TEXT(G$6, \"0\") & \" lights\"","v":"Street Upgrade Design Hours (Pole) for 1001 lights"},{"$f":"G6/G20*I20*(G21*G23 + G22*G25)","v":1281.28}]
[null,"Base Traffic Control Cost per column",null,{"$f":"$D$30*$D$31*$D$33*$D$32/D36","v":733.04002795401448},null,{"$f":"\"Single Light Design Hours (Lantern & Bracket) for \" & TEXT(G$6, \"0\") & \" lights\"","v":"Single Light Design Hours (Lantern & Bracket) for 1001 lights"},{"$f":"G6/G28*I28*G33","v":5005}]
[null,"% of P-Category Lights Requiring Traffic Control",{"$f":"'I_OPEX Input'!C37","v":5.2498441910767316E-2},{"$f":"C40*D37","v":13.001168691152392},null,{"$f":"\"Single Light Hours (Pole) for \" & TEXT(G$6, \"0\") & \" lights\"","v":"Single Light Hours (Pole) for 1001 lights"},{"$f":"G6/G28*I28*G34","v":8008}]
[null,"% of V-Category Lights Requiring Traffic Control",{"$f":"'I_OPEX Input'!C38","v":0.67799141310434941},{"$f":"C41*D37","v":167.90366365357909}]
[null,"% of P-Category Brackets Requiring Traffic Control",{"$f":"C40","v":5.2498441910767316E-2},{"$f":"C42*D38-D40","v":25.482290634658682},null,"Floodlight Design Hours / Light",0]
[null,"% of V-Category Brackets Requiring Traffic Control",{"$f":"C41","v":0.67799141310434941},{"$f":"C43*D38-D41","v":329.09118076101498},null,"Pole Design Hours / Light",{"$f":"((G9*G36) + (G10*G38) + (G11*G13*G40))/G6","v":4.3440000000000012}]
[null,"% of P-Category Columns Requiring Traffic Control",5.2498441910767316E-2,{"$f":"C44*D39","v":38.483459325811076},null,"Lantern & Bracket Design Cost / Light",{"$f":"G42*(1+D17)*D8","v":0}]
[null,"% of V-Category Columns Requiring Traffic Control",0.67799141310434941,{"$f":"C45*D39","v":496.99484441459407},null,"Pole Design Cost / Light",{"$f":"G43*(1+D17)*D8","v":437.03992683716245}]
[]
["Column and Pole Assemblies",null,null,null,null,null,null,null,null,null,"Bracket Assemblies",null,null,null,null,null,null,null,null,null,null,"Luminaire Assemblies",null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies",null,null,null,null,null,null,null,"Subtotals"]
["Component","Assembly Code","Assembly Description","Component Type",null,"Stock Item","Qty","Cost","Subtotals",null,null,"Assembly Code","Assembly Description","Component Type",null,"Stock Item","Qty","Cost","Subtotals",null,null,null,"Assembly Code","Assembly Description","Group","Component Type","Stock Item","Qty","Cost","Materials","Labour","Plant","Sub-Assemblies","Luminaire Assembly TOTAL",null,null,"Assembly Code","Assembly Description","Group","Component Type","Stock Item","Qty","Cost","Materials","Labour","Plant","Sub-Assemblies","TOTAL"]
["Column","7.5_Single","7.5m Steel Column Single Outreach","Materials","7.5_Single",{"$f":"IF(D49=\"Sub-Assemblies\",_xlfn.XLOOKUP(E49,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E49,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"7.5m Single Outreach"},1,null,2616.7073180944453,null,"Bracket","7107.02.1","Nightwatch light mounting Wood pole","Materials",131245,{"$f":"IF(N49=\"Sub-Assemblies\",_xlfn.XLOOKUP(O49,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(O49,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Bracket Nightvision Mounting Single FloodIight [GWD]"},1,null,169.96391376082994,null,null,"Luminaire","7206.05.53","42W Decorative Luminaire",null,null,null,null,null,null,null,null,null,847.74751450251927,null,"Sub-Assemblies","Bracket_1","Streetlight Bracket Assembly",null,null,null,null,null,83.223036764610782,19.626328191144179,9.817499999999999,0,112.66686495575496]
[null,null,null,"Sub-Assemblies","Column_Install_Minor",{"$f":"IF(D50=\"Sub-Assemblies\",_xlfn.XLOOKUP(E50,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E50,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Minor Roadway Streetlight Rigid Column Installation"},1,null,null,null,null,"","","Sub-Assemblies","Bracket_1",{"$f":"IF(N50=\"Sub-Assemblies\",_xlfn.XLOOKUP(O50,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(O50,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Streetlight Bracket Assembly"},1,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y50=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z50,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z50,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,null,null,"Labour",1001,{"$f":"IF(AM50=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN50,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN50,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"CE Standard Labour Rate"},0.25]
["Column","7.5_Double","7.5m Steel Column Double Outreach","Materials","7.5_Double",{"$f":"IF(D51=\"Sub-Assemblies\",_xlfn.XLOOKUP(E51,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E51,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"7.5m Double Outreach"},1,null,2873.5304553758851,null,null,"","","Materials","M10_Bolts_Washers",{"$f":"IF(N51=\"Sub-Assemblies\",_xlfn.XLOOKUP(O51,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(O51,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"M10 x 75mm SS bolt, flat & spring washers"},1,null,null,null,null,"",null,null,"Materials","42W_CFL_Decorative",{"$f":"IF(Y51=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z51,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z51,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"42W Decorative Luminaire"},1,null,null,null,null,null,null,null,null,"","","Materials",101780,{"$f":"IF(AM51=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN51,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN51,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Coachscrew M12x120mm Galv [GWD]"},2]
[null,null,null,"Sub-Assemblies","Column_Install_Minor",{"$f":"IF(D52=\"Sub-Assemblies\",_xlfn.XLOOKUP(E52,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E52,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Minor Roadway Streetlight Rigid Column Installation"},1,null,null,null,"Bracket","Cat_P_Bracket","Streetlight Bracket Category P","Sub-Assemblies","Bracket_1",{"$f":"IF(N52=\"Sub-Assemblies\",_xlfn.XLOOKUP(O52,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(O52,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Streetlight Bracket Assembly"},1,null,257.70042110648922,null,null,"Luminaire","7206.05.25","70W Decorative Luminaire",null,null,null,null,null,null,null,null,null,624.81650409005158,null,null,"","","Materials",105800,{"$f":"IF(AM52=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN52,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN52,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Bolt M20 X 220mm C/W Nut Galv [GWD]"},1]
["Column","9.0_Single","9.0m Steel Column Single Outreach","Materials","9.0_Single",{"$f":"IF(D53=\"Sub-Assemblies\",_xlfn.XLOOKUP(E53,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E53,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"9.0m Single Outreach"},1,null,2909.0678005701911,null,null,"","","Materials","Cat_P_Bracket",{"$f":"IF(N53=\"Sub-Assemblies\",_xlfn.XLOOKUP(O53,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(O53,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Category P Bracket"},1,null,null,null,null,null,null,null,"Materials","70W_HPS_Decorative",{"$f":"IF(Y53=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z53,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z53,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"70W Decorative Luminaire"},1,null,null,null,null,null,null,null,null,"","","Materials",109490,{"$f":"IF(AM53=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN53,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN53,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Washer 75x75x6mm M22 Hole [GWD]"},1]
[null,null,null,"Sub-Assemblies","Column_Install_Minor",{"$f":"IF(D54=\"Sub-Assemblies\",_xlfn.XLOOKUP(E54,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E54,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Minor Roadway Streetlight Rigid Column Installation"},1,null,null,null,"Bracket","Cat_V_Bracket","Streetlight Bracket Category V","Sub-Assemblies","Bracket_1",{"$f":"IF(N54=\"Sub-Assemblies\",_xlfn.XLOOKUP(O54,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(O54,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Streetlight Bracket Assembly"},1,null,333.32275961160423,null,null,"",null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y54=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z54,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z54,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,"","","Materials",110470,{"$f":"IF(AM54=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN54,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN54,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Washer M20-M24  Conical  S/S [GWD]"},1]
["Column","9.0_Double","9.0m Steel Column Double Outreach","Materials","9.0_Double",{"$f":"IF(D55=\"Sub-Assemblies\",_xlfn.XLOOKUP(E55,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E55,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"9.0m Double Outreach"},1,null,3234.0894307072576,null,null,"","","Materials","Cat_V_Bracket",{"$f":"IF(N55=\"Sub-Assemblies\",_xlfn.XLOOKUP(O55,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(O55,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Category V Bracket"},1,null,null,null,null,"Luminaire","7206.05.1","80W Mercury Vapour Standard Luminaire",null,null,null,null,null,null,null,null,null,178.47812892713657,null,null,"","","Materials",200557,{"$f":"IF(AM55=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN55,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN55,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse Holder C/W 6.5A Inline Cartridge 6-6mm2 Cable [GWD]"},1]
[null,null,null,"Sub-Assemblies","Column_Install_Minor",{"$f":"IF(D56=\"Sub-Assemblies\",_xlfn.XLOOKUP(E56,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E56,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Minor Roadway Streetlight Rigid Column Installation"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials","80W_MVA_Standard",{"$f":"IF(Y56=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z56,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z56,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"80W Mercury Vapour Standard Luminaire"},1,null,null,null,null,null,null,null,null,"","","Materials",223497,{"$f":"IF(AM56=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN56,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN56,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Clamp Service T Al C/W S/S H/W [GWD]"},2]
["Column","10.5_Single","10.5m Steel Column Single Outreach","Materials","10.5_Single",{"$f":"IF(D57=\"Sub-Assemblies\",_xlfn.XLOOKUP(E57,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E57,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"10.5m Single Outreach"},1,null,3777.7603283493863,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y57=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z57,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z57,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,"","","Materials",267600,{"$f":"IF(AM57=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN57,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN57,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Batten 3M PVC Earth Cover [GWD]"},0.5]
[null,null,null,"Sub-Assemblies","Column_Install_Major",{"$f":"IF(D58=\"Sub-Assemblies\",_xlfn.XLOOKUP(E58,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E58,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Major Roadway Streetlight Rigid Column Installation"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"Materials",522620,{"$f":"IF(Y58=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z58,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z58,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Lamp 80W MV - Elliptical [GWD]"},1,null,null,null,null,null,null,null,null,"","","Materials",442820,{"$f":"IF(AM58=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN58,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN58,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Cable 6mm 7/1.04 1C Red  Sdi Gp 0.6/1Kv Cu PVC/PVC [GWD]"},6]
["Column","10.5_Double","10.5m Steel Column Double Outreach","Materials","10.5_Double",{"$f":"IF(D59=\"Sub-Assemblies\",_xlfn.XLOOKUP(E59,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E59,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"10.5m Double Outreach"},1,null,4225.6141408544863,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","Compact_Fluro_32W","32W C/F Suburban Eco ",null,null,null,null,null,null,null,null,null,787.25400437606106,null,null,"","","Materials",442830,{"$f":"IF(AM59=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN59,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN59,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Cable 6mm 7/1.04 1C Black Cu PVC/PVCGp 0.6/1Kv [GWD]"},6]
[null,null,null,"Sub-Assemblies","Column_Install_Major",{"$f":"IF(D60=\"Sub-Assemblies\",_xlfn.XLOOKUP(E60,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E60,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Major Roadway Streetlight Rigid Column Installation"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y60=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z60,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z60,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,"","","Plant","P20",{"$f":"IF(AM60=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN60,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN60,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"4 Tonne Truck 2016"},0.25]
["Column","12.0_Single","12.0m Steel Column Single Outreach","Materials","12.0_Single",{"$f":"IF(D61=\"Sub-Assemblies\",_xlfn.XLOOKUP(E61,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E61,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"12.0m Single Outreach"},1,null,3993.3104170686647,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"Materials",500948,{"$f":"IF(Y61=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z61,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z61,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Lantern 32W Compact Fluo Eco S Bourke Hill [GD]"},1,null,null,null,null,null,null,null,null,"","","Plant","P22",{"$f":"IF(AM61=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN61,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN61,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"EWP 2016"},0.25]
[null,null,null,"Sub-Assemblies","Column_Install_Major",{"$f":"IF(D62=\"Sub-Assemblies\",_xlfn.XLOOKUP(E62,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E62,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Major Roadway Streetlight Rigid Column Installation"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7107.09.43","42W CFL Standard Luminaire",null,null,null,null,null,null,null,null,null,255.43834322561261,null,"Labour And Plant","Lab_And_EWP","Standard Labour With Plant (EWP) For One Hour",null,null,null,null,null,null,null,null,null,101.37524866201261]
["Column","12.0_Double","12.0m Steel Column Double Outreach","Materials","12.0_Double",{"$f":"IF(D63=\"Sub-Assemblies\",_xlfn.XLOOKUP(E63,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E63,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"12.0m Double Outreach"},1,null,4640.8157177987905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials","42W_CFL_Standard",{"$f":"IF(Y63=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z63,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z63,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"42W CFL Standard Luminaire"},1,null,null,null,null,null,null,null,null,null,null,"Labour",1001,{"$f":"IF(AM63=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN63,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN63,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"CE Standard Labour Rate"},1]
[null,null,null,"Sub-Assemblies","Column_Install_Major",{"$f":"IF(D64=\"Sub-Assemblies\",_xlfn.XLOOKUP(E64,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E64,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Major Roadway Streetlight Rigid Column Installation"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y64=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z64,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z64,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,null,null,"Plant","P22",{"$f":"IF(AM64=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN64,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN64,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"EWP 2016"},1]
["Column","7206.10.71","Column Stl Style 5 4.5m Prestige","Materials",130855,{"$f":"IF(D65=\"Sub-Assemblies\",_xlfn.XLOOKUP(E65,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E65,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Column Tapered Octagonal 4.5M Prestigious (Style 5) Bottle/G [GWD]"},1,null,2265.8925916467088,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7107.09.30","50W HPS Twin-arc Standard Luminaire",null,null,null,null,null,null,null,null,null,239.80356244106088,null,"Labour And Plant 2","Lab_And_EWP2","Standard Labour With Plant (EWP) - 2:1 Labour:EWP",null,null,null,null,null,null,null,null,null,179.88056142658934]
[null,null,null,"Sub-Assemblies","Column_Install_Minor",{"$f":"IF(D66=\"Sub-Assemblies\",_xlfn.XLOOKUP(E66,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E66,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Minor Roadway Streetlight Rigid Column Installation"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",501814,{"$f":"IF(Y66=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z66,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z66,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Lantern 50W HPS Suit Twin Arc C/W Cell [G]"},1,null,null,null,null,null,null,null,null,null,null,"Labour",1001,{"$f":"IF(AM66=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN66,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN66,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"CE Standard Labour Rate"},2]
["Column","7206.10.72","Column Stl Styles 2,3 and 4  4.5m Prestige","Materials",131150,{"$f":"IF(D67=\"Sub-Assemblies\",_xlfn.XLOOKUP(E67,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E67,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Column 4.5M Prestige Bottle/Green [GWD]"},1,null,2336.7346808891825,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Materials",523792,{"$f":"IF(Y67=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z67,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z67,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Lamp 50W HPS Twin Arc - Elliptical Ext/Ign [G]"},1,null,null,null,null,null,null,null,null,null,null,"Plant","P22",{"$f":"IF(AM67=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN67,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN67,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"EWP 2016"},1]
[null,null,null,"Sub-Assemblies","Column_Install_Minor",{"$f":"IF(D68=\"Sub-Assemblies\",_xlfn.XLOOKUP(E68,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E68,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Minor Roadway Streetlight Rigid Column Installation"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y68=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z68,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z68,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,"Labour And Plant 3","Lab_And_EWP3","Standard Labour With Plant (EWP) - 3:1 Labour:EWP",null,null,null,null,null,null,null,null,null,179.88056142658934]
["Column","7206.10.73","Column Stl Seesaw 12m B/M ground service","Materials",131105,{"$f":"IF(D69=\"Sub-Assemblies\",_xlfn.XLOOKUP(E69,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E69,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Column 12M Seesaw Baseplate Mounted Ground Serviced Galv [GD]"},1,null,5635.1188182283304,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7107.09.3","70W HPS Standard Luminaire",null,null,null,null,null,null,null,null,null,247.66376445837966,null,null,null,null,"Labour",1001,{"$f":"IF(AM69=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN69,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN69,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"CE Standard Labour Rate"},2]
[null,null,null,"Sub-Assemblies","Column_Install_Major",{"$f":"IF(D70=\"Sub-Assemblies\",_xlfn.XLOOKUP(E70,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E70,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Major Roadway Streetlight Rigid Column Installation"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials","70W_HPS_Standard",{"$f":"IF(Y70=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z70,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z70,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Composite HPS 70W (Aero and Non-Aero)"},1,null,null,null,null,null,null,null,null,null,null,"Plant","P22",{"$f":"IF(AM70=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN70,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN70,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"EWP 2016"},1]
[null,null,null,"Sub-Assemblies","7206.14.1",{"$f":"IF(D71=\"Sub-Assemblies\",_xlfn.XLOOKUP(E71,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E71,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse Panel for Ground Service Column"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y71=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z71,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z71,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,"Labour And Plant","Lab_And_4Tonne","Standard Labour With Plant (4 Tonne) For One Hour",null,null,null,null,null,null,null,null,null,94.905376867140816]
["Column","7206.10.74","Column Stl Seesaw 15m B/M ground service","Materials",131110,{"$f":"IF(D72=\"Sub-Assemblies\",_xlfn.XLOOKUP(E72,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E72,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Column 15M Seesaw Baseplate Mounted Ground Serviced Galv [GD]"},1,null,6296.3116511580874,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7107.09.61","70W HPS Twin Arc Standard Luminaire",null,null,null,null,null,null,null,null,null,261.49453207548311,null,null,null,null,"Labour",1001,{"$f":"IF(AM72=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN72,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN72,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"CE Standard Labour Rate"},1]
[null,null,null,"Sub-Assemblies","Column_Install_Major",{"$f":"IF(D73=\"Sub-Assemblies\",_xlfn.XLOOKUP(E73,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E73,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Major Roadway Streetlight Rigid Column Installation"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",523822,{"$f":"IF(Y73=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z73,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z73,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Lamp 70W HPS Twin Arc C/H Elliptical"},1,null,null,null,null,null,null,null,null,null,null,"Plant","P20",{"$f":"IF(AM73=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN73,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN73,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"4 Tonne Truck 2016"},1]
[null,null,null,"Sub-Assemblies","7206.14.1",{"$f":"IF(D74=\"Sub-Assemblies\",_xlfn.XLOOKUP(E74,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E74,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse Panel for Ground Service Column"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Materials","70W_HPS_TA_Standard",{"$f":"IF(Y74=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z74,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z74,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Composite Twin Arc HPS 70W (Aero and Non-Aero)"},1,null,null,null,null,null,null,null,"Sub-Assemblies","UG_Connection","Standard Underground Component Construction",null,null,null,null,null,null,null,null,null,153.17793727292587]
["Column","7206.10.75","Column Stl Seesaw 18m B/M ground service","Materials",131115,{"$f":"IF(D75=\"Sub-Assemblies\",_xlfn.XLOOKUP(E75,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E75,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Column 18M Seesaw Baseplate Mounted Ground Serviced Galv [GD]"},1,null,8760.0420881463488,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y75=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z75,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z75,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,null,null,"Labour",1001,{"$f":"IF(AM75=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN75,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN75,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"CE Standard Labour Rate"},1]
[null,null,null,"Sub-Assemblies","Column_Install_Major",{"$f":"IF(D76=\"Sub-Assemblies\",_xlfn.XLOOKUP(E76,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E76,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Major Roadway Streetlight Rigid Column Installation"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7107.09.7","150W HPS Standard Luminaire",null,null,null,null,null,null,null,null,null,337.88174497799872,null,null,null,null,"Materials",100200,{"$f":"IF(AM76=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN76,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN76,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Set Screw M6 X 12mm Grub S/S [GWD]"},2]
[null,null,null,"Sub-Assemblies","7206.14.1",{"$f":"IF(D77=\"Sub-Assemblies\",_xlfn.XLOOKUP(E77,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E77,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse Panel for Ground Service Column"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials","150W_HPS_Standard",{"$f":"IF(Y77=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z77,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z77,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Composite HPS 150W (Aero and Non-Aero)"},1,null,null,null,null,null,null,null,null,null,null,"Materials",204360,{"$f":"IF(AM77=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN77,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN77,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse 16A HRC Clip-on Offset Tag [GWD]"},1]
["Pole","9.5m_Timber_Pole","9.5m Timber Pole","Materials",125310,{"$f":"IF(D78=\"Sub-Assemblies\",_xlfn.XLOOKUP(E78,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E78,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Pole  9.5M X 6kN CCA Timber [GW]"},1,null,898.33272682405982,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y78=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z78,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z78,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,null,null,"Materials",204480,{"$f":"IF(AM78=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN78,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN78,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse 6A HRC Clip-In Offset Tag [GWD]"},1]
[null,null,null,"Sub-Assemblies","Pole_Install",{"$f":"IF(D79=\"Sub-Assemblies\",_xlfn.XLOOKUP(E79,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E79,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Timber Pole Installation"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7107.09.41","150W HPS Twin Arc Standard Luminaire",null,null,null,null,null,null,null,null,null,354.65906743526762,null,null,null,null,"Materials",211220,{"$f":"IF(AM79=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN79,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN79,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse Holder 32A Front Wire [GWD]"},1]
["Pole","11m_Timber_Pole","11m Timber Pole","Materials",125340,{"$f":"IF(D80=\"Sub-Assemblies\",_xlfn.XLOOKUP(E80,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E80,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Pole 11.0M X 6kN CCA Timber [GWD]"},1,null,1045.9091679698104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",500974,{"$f":"IF(Y80=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z80,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z80,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Lantern 150W HPS Roadster With PE Cell & Lamp, No Fuse"},1,null,null,null,null,null,null,null,null,null,null,"Materials",234250,{"$f":"IF(AM80=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN80,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN80,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Lug Cu Comp 16mm M10 Hole [GWD]"},1]
[null,null,null,"Sub-Assemblies","Pole_Install",{"$f":"IF(D81=\"Sub-Assemblies\",_xlfn.XLOOKUP(E81,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E81,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Timber Pole Installation"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Materials",520792,{"$f":"IF(Y81=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z81,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z81,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Lamp 150W HPS Twin Arc Tubular"},1,null,null,null,null,null,null,null,null,null,null,"Materials",262375,{"$f":"IF(AM81=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN81,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN81,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Breakout Boot 4-25mm 2 Leg Small [GWD]"},1]
["Pole","12.5m_Timber_Pole","12.5m Timber Pole","Materials",125370,{"$f":"IF(D82=\"Sub-Assemblies\",_xlfn.XLOOKUP(E82,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E82,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Pole 12.5M X 6kN CCA Timber [GWD]"},1,null,1366.2278591064951,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y82=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z82,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z82,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,null,null,"Materials",262435,{"$f":"IF(AM82=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN82,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN82,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Heatshrink Sleeve 19-5mm 100mm Long [GWD]"},2]
[null,null,null,"Sub-Assemblies","Pole_Install",{"$f":"IF(D83=\"Sub-Assemblies\",_xlfn.XLOOKUP(E83,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E83,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Timber Pole Installation"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",273600,{"$f":"IF(AM83=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN83,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN83,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Coupling 50mm PVC [GWD]"},1]
["Pole","14m_Timber_Pole","14m Timber Pole","Materials",125400,{"$f":"IF(D84=\"Sub-Assemblies\",_xlfn.XLOOKUP(E84,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E84,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Pole 14.0M X 6kN CCA Timber [GWD]"},1,null,1524.0932703565095,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7107.09.11","250W HPS Standard Luminaire","Materials","250W_HPS_Standard",{"$f":"IF(Y84=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z84,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z84,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Composite HPS 250W (Aero and Non-Aero)"},1,null,null,null,null,null,337.88174497799872,null,null,null,null,"Materials",273780,{"$f":"IF(AM84=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN84,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN84,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Reducer 40-32mm Conduit [GWD]"},1]
[null,null,null,"Sub-Assemblies","Pole_Install",{"$f":"IF(D85=\"Sub-Assemblies\",_xlfn.XLOOKUP(E85,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E85,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Timber Pole Installation"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y85=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z85,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z85,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,null,null,"Materials",273782,{"$f":"IF(AM85=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN85,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN85,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Reducer 50-40mm Conduit [GWD]"},1]
["Pole","15.5m_Timber_Pole","15.5m Timber Pole","Materials",125410,{"$f":"IF(D86=\"Sub-Assemblies\",_xlfn.XLOOKUP(E86,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E86,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Pole 15.5M X 6kN CCA Timber [GWD]"},1,null,1632.7740310753209,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7107.09.39","250W HPS Twin Arc Standard Luminaire","Materials",524182,{"$f":"IF(Y86=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z86,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z86,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Lamp 250W HPS Twin Arc Tubular"},1,null,null,null,null,null,412.38748879361248,null,null,null,null,"Materials",282320,{"$f":"IF(AM86=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN86,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN86,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Conduit 32mm Corrugated  PVC Heavy Duty Orange [GWD]"},2]
[null,null,null,"Sub-Assemblies","Pole_Install",{"$f":"IF(D87=\"Sub-Assemblies\",_xlfn.XLOOKUP(E87,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(E87,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Timber Pole Installation"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Materials",501004,{"$f":"IF(Y87=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z87,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z87,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"250W HPS Roadster Aeroscreen"},1,null,null,null,null,null,null,null,null,null,null,"Materials",446610,{"$f":"IF(AM87=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN87,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN87,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Cable 16mm 2 Core Flat Cu PVC/PVC [GWD]"},2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y88=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z88,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z88,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,null,null,"Materials",446970,{"$f":"IF(AM88=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN88,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN88,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Cable 2.5mm 2 Core Flat Cu PVC/PVC [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7107.09.21","400W HPS Standard Luminaire","Materials","400W_HPS_Standard",{"$f":"IF(Y89=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z89,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z89,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Composite HPS 400W (Aero and Non-Aero)"},1,null,null,null,null,null,438.1969038425724,null,null,null,null,"Plant","P20",{"$f":"IF(AM89=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN89,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN89,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"4 Tonne Truck 2016"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y90=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z90,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z90,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,"Sub-Assemblies","7206.28.1","Streetlight slip base column connection",null,null,null,null,null,null,null,null,null,236.94466901161684]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7107.09.24","400W HPS Twin Arc Standard Luminaire","Materials",500982,{"$f":"IF(Y91=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z91,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z91,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Lantern 400W HPS Roadster & PE Cell & Lamp, No Fuse"},1,null,null,null,null,null,468.91323470699166,null,null,null,null,"Materials",285846,{"$f":"IF(AM91=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN91,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN91,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Slip Base Connection Kit [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Materials",523762,{"$f":"IF(Y92=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z92,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z92,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Lamp 400W HPS Twin Arc Tubular"},1,null,null,null,null,null,null,null,null,null,null,"Materials",223483,{"$f":"IF(AM92=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN92,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN92,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Connector 2 x 6mm2 Insulated Double Screw [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y93=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z93,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z93,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","UG_Connection",{"$f":"IF(AM93=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN93,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN93,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Underground Component Construction"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7107.09.23","400W MH Standard Luminaire","Materials",524750,{"$f":"IF(Y94=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z94,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z94,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Lamp 400W Metal Halide Tubular Suit Sentry Floodlight [GWD]"},1,null,null,null,null,null,457.34481369872913,null,"Sub-Assemblies","7206.02.1","Streetlight column connection",null,null,null,null,null,null,null,null,null,155.98017105969552]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Materials",290340,{"$f":"IF(Y95=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z95,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z95,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1,null,null,null,null,null,null,null,null,null,null,"Materials",223015,{"$f":"IF(AM95=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN95,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN95,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Connector 2 X 16mm With 2 Screws [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Materials","400W_MH_Standard",{"$f":"IF(Y96=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z96,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z96,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Composite MH 400W (Aero and Non-Aero)"},1,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","UG_Connection",{"$f":"IF(AM96=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN96,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN96,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Underground Component Construction"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y97=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z97,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z97,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,"Sub-Assemblies","7206.14.1","Fuse Panel for Ground Service Column",null,null,null,null,null,null,null,null,null,216.42028244698199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Floodlight","7107.09.18","250W HPS Asymetric Floodlight","Materials",509912,{"$f":"IF(Y98=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z98,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z98,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Floodlight 250W HPS Sylflood AS Asymetric"},1,null,null,null,null,null,529.66496808801207,null,null,null,null,"Materials",211220,{"$f":"IF(AM98=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN98,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN98,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse Holder 32A Front Wire [GWD]"},4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y99=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z99,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z99,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,null,null,"Materials",234250,{"$f":"IF(AM99=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN99,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN99,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Lug Cu Comp 16mm M10 Hole [GWD]"},2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Floodlight","7107.09.19","250W MH Asymetric Floodlight","Materials",509913,{"$f":"IF(Y100=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z100,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z100,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Floodlight 250W Metal Halide Sylflood AS Asymetric"},1,null,null,null,null,null,501.26520417656394,null,null,null,null,"Materials",282320,{"$f":"IF(AM100=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN100,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN100,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Conduit 32mm Corrugated  PVC Heavy Duty Orange [GWD]"},2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y101=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z101,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z101,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,null,null,"Materials",446610,{"$f":"IF(AM101=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN101,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN101,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Cable 16mm 2 Core Flat Cu PVC/PVC [GWD]"},2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Floodlight","7107.09.25","400W MH Asymetric Floodlight","Materials",500992,{"$f":"IF(Y102=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z102,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z102,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Floodlight 400w Metal Halide Sylflood Asymetric [GWD]"},1,null,null,null,null,null,529.66496808801207,null,null,null,null,"Labour",1001,{"$f":"IF(AM102=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN102,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN102,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"CE Standard Labour Rate"},1.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y103=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z103,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z103,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,null,null,"Plant","P20",{"$f":"IF(AM103=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN103,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN103,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"4 Tonne Truck 2016"},1.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Floodlight","7107.09.26","400W HPS Asymetric Floodlight","Materials",500990,{"$f":"IF(Y104=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z104,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z104,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Floodlight 400w HPS Sylflood Asymetric with PE Cell & Lamp [GWD]"},1,null,null,null,null,null,545.16285791780513,null,null,null,null,"Materials",204360,{"$f":"IF(AM104=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN104,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN104,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse 16A HRC Clip-on Offset Tag [GWD]"},4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y105=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z105,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z105,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,null,null,"Materials",215460,{"$f":"IF(AM105=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN105,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN105,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Circuit Breaker 25A 1Phase 6Ka [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Floodlight","7107.09.50","1000W MH Floodlight","Materials",510310,{"$f":"IF(Y106=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z106,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z106,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Floodlight 1000W MH C/W Remote Gear [D]"},1,null,null,null,null,null,617.84650203078684,null,null,null,null,"Materials",235815,{"$f":"IF(AM106=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN106,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN106,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Link 6 Hole Neutral [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Materials",524570,{"$f":"IF(Y107=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z107,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z107,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Lamp 1001 Watt Metal Halide Powerstar [WD]"},1,null,null,null,null,null,null,null,"Sub-Assemblies","Slip_Base_Install","Streetlight Slip Based Column Installation",null,null,null,null,null,null,null,null,null,2393.8700123698777]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y108=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z108,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z108,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,null,null,"Labour",1001,{"$f":"IF(AM108=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN108,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN108,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"CE Standard Labour Rate"},10.36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7206.05.80","LED 42W Gerard Luminaire (Cat P3)","Materials",290340,{"$f":"IF(Y109=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z109,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z109,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1,null,null,null,null,null,385.44638825742203,null,null,null,null,"Plant","P20",{"$f":"IF(AM109=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN109,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN109,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"4 Tonne Truck 2016"},10.36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y110=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z110,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z110,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,null,null,"Materials",130990,{"$f":"IF(AM110=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN110,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN110,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Anchor Base 4 Fin 24.7kNM 350mm PCD Screw-In(Series 3A) [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",510180,{"$f":"IF(Y111=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z111,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z111,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 36W Gerard Luminaire (Cat P3)"},1,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","7206.28.1",{"$f":"IF(AM111=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN111,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN111,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Streetlight slip base column connection"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y112=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z112,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z112,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1,null,null,null,null,null,null,null,"Sub-Assemblies","Column_Install_Major","Major Roadway Streetlight Rigid Column Installation",null,null,null,null,null,null,null,null,null,2339.8788477512894]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7206.05.81","LED 23W Gerard Luminaire (Cat P3) - Aeroscreen","Materials",290340,{"$f":"IF(Y113=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z113,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z113,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1,null,null,null,null,null,363.79823024804273,null,null,null,null,"Sub-Assemblies","7206.02.1",{"$f":"IF(AM113=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN113,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN113,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Streetlight column connection"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y114=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z114,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z114,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,null,null,"Materials",130990,{"$f":"IF(AM114=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN114,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN114,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Anchor Base 4 Fin 24.7kNM 350mm PCD Screw-In(Series 3A) [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",510185,{"$f":"IF(Y115=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z115,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z115,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 23W Gerard Luminaire (Cat P3) - Aeroscreen"},1,null,null,null,null,null,null,null,null,null,null,"Plant","P21",{"$f":"IF(AM115=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN115,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN115,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Borer 2016"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y116=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z116,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z116,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1,null,null,null,null,null,null,null,null,null,null,"Plant","P20",{"$f":"IF(AM116=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN116,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN116,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"4 Tonne Truck 2016"},10.36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7206.05.82","LED 17W Gerard Luminaire (Cat P20/P5)","Materials",290340,{"$f":"IF(Y117=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z117,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z117,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1,null,null,null,null,null,375.03495742593168,null,null,null,null,"Labour",1001,{"$f":"IF(AM117=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN117,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN117,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"CE Standard Labour Rate"},10.36,null,null,null,null,null,null,"Sub assembly to capture additional cost of installing a decorative modification"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y118=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z118,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z118,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,"Sub-Assemblies","Column_Install_Minor","Minor Roadway Streetlight Rigid Column Installation",null,null,null,null,null,null,null,null,null,1651.9278182119342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",510190,{"$f":"IF(Y119=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z119,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z119,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 17W Gerard Luminaire (Cat P20/P5)"},1,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","7206.02.1",{"$f":"IF(AM119=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN119,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN119,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Streetlight column connection"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y120=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z120,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z120,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1,null,null,null,null,null,null,null,null,null,null,"Plant","P21",{"$f":"IF(AM120=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN120,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN120,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Borer 2016"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7206.05.83","LED 17W Gerard Luminaire (Cat P20/P5) - Aeroscreen","Materials",510195,{"$f":"IF(Y121=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z121,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z121,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 17W Gerard Luminaire (Cat P20/P5) - Aeroscreen"},1,null,null,null,null,null,386.7414686779245,null,null,null,null,"Plant","P20",{"$f":"IF(AM121=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN121,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN121,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"4 Tonne Truck 2016"},1.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",290340,{"$f":"IF(Y122=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z122,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z122,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1,null,null,null,null,null,null,null,null,null,null,"Labour",1001,{"$f":"IF(AM122=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN122,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN122,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"CE Standard Labour Rate"},3.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y123=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z123,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z123,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,null,null,"Materials",130990,{"$f":"IF(AM123=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN123,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN123,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Anchor Base 4 Fin 24.7kNM 350mm PCD Screw-In(Series 3A) [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y124=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z124,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z124,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1,null,null,null,null,null,null,null,"Sub-Assemblies","Pole_Install","Timber Pole Installation",null,null,null,null,null,null,null,null,null,493.3521166545836]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7206.05.84","LED 17W Gerard Luminaire - Louvred (Cat P20/P5 RRW)","Materials",510200,{"$f":"IF(Y125=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z125,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z125,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 17W Gerard Luminaire - Louvred (Cat P20/P5 RRW)"},1,null,null,null,null,null,309.5166527448381,null,null,null,null,"Plant","P21",{"$f":"IF(AM125=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN125,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN125,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Borer 2016"},2.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",290340,{"$f":"IF(Y126=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z126,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z126,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1,null,null,null,null,null,null,null,null,null,null,"Plant","P20",{"$f":"IF(AM126=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN126,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN126,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"4 Tonne Truck 2016"},2.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y127=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z127,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z127,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,null,null,"Labour",1001,{"$f":"IF(AM127=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN127,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN127,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"CE Standard Labour Rate"},4.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y128=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z128,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z128,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1,null,null,null,null,null,null,null,null,null,null,"Plant","P23",{"$f":"IF(AM128=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN128,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN128,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Trailer/Jinker 2016"},4.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7206.05.85","LED 25W GE Evolve Luminaire (Cat P20/P5)","Materials",510205,{"$f":"IF(Y129=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z129,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z129,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 25W GE Evolve Luminaire (Cat P20/P5)"},1,null,null,null,null,null,263.13429550442908,null,"Bracket","7107.02.1","Nightwatch light mounting Wood pole",null,null,null,null,null,null,null,null,null,169.96391376082994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",290340,{"$f":"IF(Y130=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z130,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z130,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1,null,null,null,null,null,null,null,null,null,null,"Materials",131245,{"$f":"IF(AM130=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN130,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN130,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Bracket Nightvision Mounting Single FloodIight [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y131=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z131,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z131,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Bracket_1",{"$f":"IF(AM131=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN131,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN131,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Streetlight Bracket Assembly"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y132=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z132,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z132,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1,null,null,null,null,null,null,null,null,"","","Materials","M10_Bolts_Washers",{"$f":"IF(AM132=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN132,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN132,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"M10 x 75mm SS bolt, flat & spring washers"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7206.05.86","LED 35W Pecan Luminaire (Cat P3)","Materials",510230,{"$f":"IF(Y133=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z133,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z133,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 35W Pecan Luminaire (Cat P3)"},1,null,null,null,null,null,462.83379181587759,null,"Sub-Assemblies","Fuse_Wiring","Fuse and Wiring upgrade for LED",null,null,null,null,null,null,null,null,null,25.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",290340,{"$f":"IF(Y134=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z134,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z134,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1,null,null,null,null,null,null,null,null,null,null,"Materials",null,"Based on UAE_Contract_CostSummary 20183011.pdf",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y135=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z135,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z135,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25,null,null,null,null,null,null,null,"Sub-Assemblies","Decorative modifications","Additional bracket modification for decorative",null,null,null,null,null,null,null,null,null,610.91569876264975]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y136=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z136,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z136,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1,null,null,null,null,null,null,null,null,null,null,"Labour",1001,{"$f":"IF(AM136=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN136,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN136,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"CE Standard Labour Rate"},0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7206.05.87","LED 29W Pecan Luminaire (Cat P3) - Aeroscreen","Materials",510225,{"$f":"IF(Y137=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z137,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z137,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 29W Pecan Luminaire (Cat P3) - Aeroscreen"},1,null,null,null,null,null,462.83379181587759,null,null,null,null,"Plant","P22",{"$f":"IF(AM137=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN137,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN137,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"EWP 2016"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",290340,{"$f":"IF(Y138=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z138,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z138,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1,null,null,null,null,null,null,null,null,null,null,"Materials","Deco adaptor",{"$f":"IF(AM138=\"Sub-Assemblies\",_xlfn.XLOOKUP(AN138,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(AN138,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Decortive adaptor"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y139=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z139,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z139,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y140=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z140,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z140,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7206.05.88","LED 42W Pecan Luminaire (Cat V5)","Materials",510240,{"$f":"IF(Y141=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z141,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z141,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 42W Pecan Luminaire (Cat V5)"},1,null,null,null,null,null,524.55312058332856]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",290340,{"$f":"IF(Y142=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z142,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z142,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y143=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z143,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z143,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y144=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z144,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z144,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7206.05.89","LED 36W Pecan Luminaire (Cat V5) - Aeroscreen","Materials",510235,{"$f":"IF(Y145=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z145,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z145,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen"},1,null,null,null,null,null,524.55312058332856]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",290340,{"$f":"IF(Y146=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z146,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z146,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y147=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z147,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z147,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y148=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z148,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z148,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7206.05.90","LED 105W Aldridge Luminaire (Cat V3)","Materials",510210,{"$f":"IF(Y149=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z149,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z149,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 105W Aldridge Luminaire (Cat V3)"},1,null,null,null,null,null,948.21993353412722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",290340,{"$f":"IF(Y150=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z150,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z150,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y151=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z151,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z151,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y152=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z152,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z152,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7206.05.91","LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.","Materials",510215,{"$f":"IF(Y153=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z153,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z153,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist."},1,null,null,null,null,null,1083.9292499077176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",290340,{"$f":"IF(Y154=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z154,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z154,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y155=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z155,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z155,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y156=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z156,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z156,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7206.05.92","LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.","Materials",510220,{"$f":"IF(Y157=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z157,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z157,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist."},1,null,null,null,null,null,1069.6212917108373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",290340,{"$f":"IF(Y158=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z158,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z158,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y159=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z159,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z159,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y160=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z160,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z160,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","7206.05.93","LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.","Materials",510245,{"$f":"IF(Y161=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z161,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z161,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist."},1,null,null,null,null,null,1240.0160666009544]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",290340,{"$f":"IF(Y162=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z162,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z162,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y163=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z163,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z163,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y164=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z164,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z164,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0015","LED 100W Aldridge Luminaire - Brownfield","Materials",510207,{"$f":"IF(Y165=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z165,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z165,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 100W Luminaire Category V4  Aldridge"},1,null,null,null,null,null,1078.1357165814318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",290340,{"$f":"IF(Y166=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z166,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z166,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y167=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z167,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z167,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y168=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z168,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z168,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0016","LED 200W Aldridge Luminaire - Brownfield","Materials",510222,{"$f":"IF(Y169=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z169,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z169,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 200W Luminaire Category V3 Aldridge"},1,null,null,null,null,null,1078.1357165814318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",290340,{"$f":"IF(Y170=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z170,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z170,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y171=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z171,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z171,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y172=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z172,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z172,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0017","LED 300W Aldridge Luminaire - Brownfield","Materials",510224,{"$f":"IF(Y173=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z173,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z173,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 300W Luminaire Category V2  Aldridge"},1,null,null,null,null,null,1233.3196449640791]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",290340,{"$f":"IF(Y174=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z174,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z174,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y175=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z175,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z175,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y176=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z176,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z176,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0101",{"$f":"AA177","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen"},"Materials",510228,{"$f":"IF(Y177=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z177,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z177,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen"},1,null,null,null,null,null,354.49575702577397]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials",290340,{"$f":"IF(Y178=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z178,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z178,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y179=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z179,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z179,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y180=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z180,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z180,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0103",{"$f":"AA181","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga"},"Materials",510229,{"$f":"IF(Y181=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z181,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z181,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga"},1,null,null,null,null,null,376.98530916624185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y182=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z182,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z182,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y183=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z183,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z183,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y184=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z184,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z184,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0105",{"$f":"AA185","v":"LED 17W Luminaire StreetLED3  3000K P4/P5"},"Materials",510165,{"$f":"IF(Y185=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z185,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z185,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 17W Luminaire StreetLED3  3000K P4/P5"},1,null,null,null,null,null,288.1515782113936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y186=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z186,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z186,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y187=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z187,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z187,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y188=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z188,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z188,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0107",{"$f":"AA189","v":"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga"},"Materials",510163,{"$f":"IF(Y189=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z189,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z189,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga"},1,null,null,null,null,null,310.64113035186148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y190=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z190,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z190,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y191=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z191,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z191,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y192=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z192,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z192,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0109",{"$f":"AA193","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW"},"Materials","510200a",{"$f":"IF(Y193=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z193,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z193,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW"},1,null,null,null,null,null,280.28023496222983]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y194=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z194,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z194,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y195=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z195,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z195,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y196=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z196,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z196,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0111",{"$f":"AA197","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga"},"Materials",510164,{"$f":"IF(Y197=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z197,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z197,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga"},1,null,null,null,null,null,332.00620488530603]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y198=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z198,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z198,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y199=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z199,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z199,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y200=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z200,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z200,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0113",{"$f":"AA201","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA"},"Materials",510206,{"$f":"IF(Y201=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z201,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z201,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA"},1,null,null,null,null,null,311.76560795888486]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y202=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z202,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z202,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y203=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z203,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z203,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y204=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z204,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z204,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0115",{"$f":"AA205","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga"},"Materials",510208,{"$f":"IF(Y205=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z205,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z205,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga"},1,null,null,null,null,null,334.25516009935285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y206=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z206,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z206,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y207=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z207,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z207,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y208=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z208,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z208,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0117",{"$f":"AA209","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA"},"Materials",510236,{"$f":"IF(Y209=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z209,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z209,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA"},1,null,null,null,null,null,526.54083090035363]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y210=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z210,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z210,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y211=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z211,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z211,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y212=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z212,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z212,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0119",{"$f":"AA213","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga"},"Materials",510239,{"$f":"IF(Y213=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z213,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z213,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga"},1,null,null,null,null,null,549.03038304082145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y214=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z214,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z214,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y215=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z215,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z215,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y216=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z216,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z216,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0121",{"$f":"AA217","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA"},"Materials",510241,{"$f":"IF(Y217=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z217,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z217,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA"},1,null,null,null,null,null,526.54083090035363]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y218=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z218,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z218,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y219=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z219,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z219,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y220=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z220,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z220,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0123",{"$f":"AA221","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga"},"Materials",510242,{"$f":"IF(Y221=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z221,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z221,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga"},1,null,null,null,null,null,549.03038304082145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y222=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z222,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z222,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y223=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z223,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z223,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y224=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z224,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z224,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0125",{"$f":"AA225","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA"},"Materials",510244,{"$f":"IF(Y225=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z225,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z225,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA"},1,null,null,null,null,null,543.40799500570449]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y226=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z226,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z226,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y227=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z227,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z227,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y228=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z228,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z228,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0127",{"$f":"AA229","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga"},"Materials",510246,{"$f":"IF(Y229=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z229,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z229,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga"},1,null,null,null,null,null,549.03038304082145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y230=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z230,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z230,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y231=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z231,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z231,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y232=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z232,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z232,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0129",{"$f":"AA233","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen"},"Materials",510263,{"$f":"IF(Y233=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z233,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z233,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen"},1,null,null,null,null,null,863.88411300737255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y234=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z234,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z234,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y235=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z235,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z235,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y236=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z236,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z236,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0131",{"$f":"AA237","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga"},"Materials",510265,{"$f":"IF(Y237=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z237,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z237,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga"},1,null,null,null,null,null,886.37366514784048]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y238=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z238,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z238,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y239=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z239,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z239,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y240=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z240,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z240,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0133",{"$f":"AA241","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm"},"Materials",542450,{"$f":"IF(Y241=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z241,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z241,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm"},1,null,null,null,null,null,353.93351822226225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y242=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z242,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z242,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y243=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z243,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z243,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y244=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z244,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z244,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0135",{"$f":"AA245","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga"},"Materials",542455,{"$f":"IF(Y245=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z245,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z245,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga"},1,null,null,null,null,null,401.16157771724488]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y246=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z246,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z246,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y247=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z247,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z247,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y248=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z248,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z248,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0137",{"$f":"AA249","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm"},"Materials",542460,{"$f":"IF(Y249=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z249,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z249,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm"},1,null,null,null,null,null,353.93351822226225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y250=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z250,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z250,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y251=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z251,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z251,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y252=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z252,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z252,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0139",{"$f":"AA253","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga"},"Materials",542465,{"$f":"IF(Y253=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z253,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z253,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga"},1,null,null,null,null,null,401.16157771724488]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y254=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z254,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z254,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y255=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z255,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z255,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y256=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z256,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z256,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0141",{"$f":"AA257","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield"},"Materials",542470,{"$f":"IF(Y257=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z257,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z257,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield"},1,null,null,null,null,null,353.93351822226225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y258=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z258,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z258,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y259=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z259,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z259,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y260=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z260,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z260,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0143",{"$f":"AA261","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga"},"Materials",542475,{"$f":"IF(Y261=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z261,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z261,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga"},1,null,null,null,null,null,401.16157771724488]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y262=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z262,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z262,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y263=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z263,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z263,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y264=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z264,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z264,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0145",{"$f":"AA265","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm"},"Materials",542480,{"$f":"IF(Y265=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z265,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z265,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm"},1,null,null,null,null,null,353.93351822226225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y266=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z266,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z266,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y267=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z267,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z267,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y268=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z268,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z268,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0147",{"$f":"AA269","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga"},"Materials",542485,{"$f":"IF(Y269=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z269,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z269,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga"},1,null,null,null,null,null,401.16157771724488]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y270=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z270,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z270,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y271=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z271,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z271,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y272=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z272,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z272,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0149",{"$f":"AA273","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm"},"Materials",542490,{"$f":"IF(Y273=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z273,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z273,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm"},1,null,null,null,null,null,460.1966520859732]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y274=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z274,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z274,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y275=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z275,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z275,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y276=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z276,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z276,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0151",{"$f":"AA277","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga"},"Materials",542495,{"$f":"IF(Y277=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z277,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z277,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga"},1,null,null,null,null,null,507.42471158095583]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y278=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z278,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z278,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y279=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z279,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z279,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y280=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z280,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z280,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0153",{"$f":"AA281","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm"},"Materials",542500,{"$f":"IF(Y281=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z281,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z281,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm"},1,null,null,null,null,null,460.1966520859732]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y282=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z282,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z282,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y283=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z283,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z283,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y284=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z284,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z284,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0155",{"$f":"AA285","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga"},"Materials",542505,{"$f":"IF(Y285=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z285,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z285,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga"},1,null,null,null,null,null,507.42471158095583]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y286=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z286,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z286,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y287=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z287,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z287,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y288=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z288,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z288,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0157",{"$f":"AA289","v":"LED 17W Luminaire GE Evolve 3000K P4/P5"},"Materials",510197,{"$f":"IF(Y289=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z289,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z289,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 17W Luminaire GE Evolve 3000K P4/P5"},1,null,null,null,null,null,275.78232453413619]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y290=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z290,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z290,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y291=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z291,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z291,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y292=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z292,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z292,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0159",{"$f":"AA293","v":"Bourke Hill 17W LED Aeroscreen luminaire Top Entry "},"Materials",542520,{"$f":"IF(Y293=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z293,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z293,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Bourke Hill 17W LED Aeroscreen luminaire Top Entry "},1,null,null,null,null,null,1100.0244104822859]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y294=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z294,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z294,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y295=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z295,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z295,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y296=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z296,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z296,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Decorative modifications",{"$f":"IF(Y297=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z297,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z297,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Additional bracket modification for decorative"},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0163",{"$f":"AA298","v":"Bourke Hill 34W LED Aeroscreen luminaire Top Entry"},"Materials",542526,{"$f":"IF(Y298=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z298,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z298,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Bourke Hill 34W LED Aeroscreen luminaire Top Entry"},1,null,null,null,null,null,1100.0244104822859]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y299=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z299,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z299,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y300=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z300,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z300,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y301=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z301,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z301,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Decorative modifications",{"$f":"IF(Y302=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z302,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z302,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Additional bracket modification for decorative"},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0167",{"$f":"AA303","v":"Bourke Hill 17W LED Aeroscreen luminaire Side Entry"},"Materials",542522,{"$f":"IF(Y303=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z303,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z303,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Bourke Hill 17W LED Aeroscreen luminaire Side Entry"},1,null,null,null,null,null,1100.0244104822859]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y304=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z304,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z304,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y305=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z305,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z305,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y306=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z306,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z306,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Decorative modifications",{"$f":"IF(Y307=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z307,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z307,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Additional bracket modification for decorative"},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0171",{"$f":"AA308","v":"Bourke Hill 34W LED Aeroscreen luminaire Side Entry"},"Materials",542528,{"$f":"IF(Y308=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z308,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z308,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Bourke Hill 34W LED Aeroscreen luminaire Side Entry"},1,null,null,null,null,null,1100.0244104822859]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y309=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z309,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z309,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y310=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z310,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z310,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y311=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z311,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z311,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Decorative modifications",{"$f":"IF(Y312=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z312,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z312,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Additional bracket modification for decorative"},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0175",{"$f":"AA313","v":"Parkville 80W LED Aeroscreen luminaire Top Entry"},"Materials",542532,{"$f":"IF(Y313=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z313,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z313,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Parkville 80W LED Aeroscreen luminaire Top Entry"},1,null,null,null,null,null,1812.1430938770413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y314=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z314,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z314,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y315=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z315,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z315,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y316=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z316,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z316,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Decorative modifications",{"$f":"IF(Y317=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z317,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z317,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Additional bracket modification for decorative"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0179",{"$f":"AA318","v":"Parkville 100W LED Aeroscreen luminaire Top Entry"},"Materials",542536,{"$f":"IF(Y318=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z318,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z318,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Parkville 100W LED Aeroscreen luminaire Top Entry"},1,null,null,null,null,null,1812.1430938770413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y319=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z319,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z319,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y320=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z320,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z320,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y321=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z321,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z321,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Decorative modifications",{"$f":"IF(Y322=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z322,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z322,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Additional bracket modification for decorative"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0183",{"$f":"AA323","v":"Parkville 155W LED Aeroscreen luminaire Top Entry"},"Materials",542538,{"$f":"IF(Y323=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z323,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z323,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Parkville 155W LED Aeroscreen luminaire Top Entry"},1,null,null,null,null,null,1862.7445861930942]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y324=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z324,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z324,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y325=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z325,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z325,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y326=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z326,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z326,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Decorative modifications",{"$f":"IF(Y327=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z327,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z327,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Additional bracket modification for decorative"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0187",{"$f":"AA328","v":"Parkville 80W LED Aeroscreen luminaire Side Entry"},"Materials",542534,{"$f":"IF(Y328=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z328,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z328,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Parkville 80W LED Aeroscreen luminaire Side Entry"},1,null,null,null,null,null,1857.1221981579772]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y329=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z329,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z329,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y330=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z330,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z330,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y331=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z331,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z331,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Decorative modifications",{"$f":"IF(Y332=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z332,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z332,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Additional bracket modification for decorative"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0191",{"$f":"AA333","v":"Parkville 100W LED Aeroscreen luminaire Side Entry"},"Materials",542540,{"$f":"IF(Y333=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z333,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z333,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Parkville 100W LED Aeroscreen luminaire Side Entry"},1,null,null,null,null,null,1857.1221981579772]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y334=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z334,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z334,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y335=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z335,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z335,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y336=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z336,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z336,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Decorative modifications",{"$f":"IF(Y337=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z337,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z337,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Additional bracket modification for decorative"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0195",{"$f":"AA338","v":"Parkville 155W LED Aeroscreen luminaire Side Entry"},"Materials",542542,{"$f":"IF(Y338=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z338,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z338,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Parkville 155W LED Aeroscreen luminaire Side Entry"},1,null,null,null,null,null,1907.72369047403]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y339=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z339,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z339,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y340=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z340,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z340,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y341=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z341,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z341,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Decorative modifications",{"$f":"IF(Y342=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z342,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z342,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Additional bracket modification for decorative"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0199",{"$f":"AA343","v":"Kensington 17W LED 3000k"},"Materials",542524,{"$f":"IF(Y343=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z343,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z343,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Kensington 17W LED 3000k"},1,null,null,null,null,null,1325.9319617332862]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y344=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z344,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z344,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y345=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z345,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z345,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y346=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z346,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z346,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Decorative modifications",{"$f":"IF(Y347=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z347,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z347,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Additional bracket modification for decorative"},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0203",{"$f":"AA348","v":"Kensington 34W LED 3000k"},"Materials",542530,{"$f":"IF(Y348=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z348,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z348,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Kensington 34W LED 3000k"},1,null,null,null,null,null,1319.2975438518481]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y349=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z349,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z349,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y350=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z350,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z350,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y351=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z351,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z351,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Decorative modifications",{"$f":"IF(Y352=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z352,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z352,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Additional bracket modification for decorative"},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0210",{"$f":"AA353","v":"LED210-Emilio Catenary 71W"},"Materials","LED0210",{"$f":"IF(Y353=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z353,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z353,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED210-Emilio Catenary 71W"},1,null,null,null,null,null,914.56898366709913]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y354=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z354,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z354,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y355=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z355,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z355,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y356=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z356,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z356,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Decorative modifications",{"$f":"IF(Y357=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z357,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z357,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Additional bracket modification for decorative"},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0214",{"$f":"AA358","v":"LED214-GE Area Lighter Flood Light 150W"},"Materials",509984,{"$f":"IF(Y358=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z358,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z358,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED214-GE Area Lighter Flood Light 150W"},1,null,null,null,null,null,371.36292113112489]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y359=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z359,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z359,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y360=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z360,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z360,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y361=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z361,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z361,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Decorative modifications",{"$f":"IF(Y362=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z362,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z362,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Additional bracket modification for decorative"},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0218",{"$f":"AA363","v":"LED218-GE Area Lighter Flood Light 240W"},"Materials",509986,{"$f":"IF(Y363=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z363,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z363,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED218-GE Area Lighter Flood Light 240W"},1,null,null,null,null,null,459.07217447894982]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y364=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z364,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z364,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y365=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z365,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z365,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y366=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z366,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z366,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Decorative modifications",{"$f":"IF(Y367=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z367,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z367,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Additional bracket modification for decorative"},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0222",{"$f":"AA368","v":"LED222-Sirkel Catenary 100W"},"Materials","LED0222",{"$f":"IF(Y368=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z368,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z368,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED222-Sirkel Catenary 100W"},1,null,null,null,null,null,1471.2799514703804]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y369=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z369,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z369,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y370=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z370,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z370,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y371=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z371,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z371,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"Sub-Assemblies","Decorative modifications",{"$f":"IF(Y372=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z372,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z372,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Additional bracket modification for decorative"},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0223",{"$f":"AA373","v":"LED 76W Luminaire, IGNIS 1 036 RMS5 4000K, 675mA"},"Materials","LED0223",{"$f":"IF(Y373=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z373,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z373,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED 76W Luminaire, IGNIS 1 036 RMS5 4000K, 675mA"},1,null,null,null,null,null,449.68662910972017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y374=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z374,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z374,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y375=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z375,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z375,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y376=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z376,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z376,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"Sub-Assemblies","Decorative modifications",{"$f":"IF(Y377=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z377,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z377,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Additional bracket modification for decorative"},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0240",{"$f":"AA378","v":"LED0240-GE EVOLVE CAT V LEOPARD 204W"},"Materials","LED0240","LED0240-GE EVOLVE CAT V LEOPARD 204W",1,null,null,null,null,null,627.92215844849466]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,"Control PE Cell 3 Pin to suit NEMA Base [GWD]",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2","Standard Labour With Plant (EWP) For One Hour",0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring","Fuse and Wiring upgrade for LED",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Decorative modifications",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0241",{"$f":"AA383","v":"LED0241-GE EVOLVE CAT V LEOPARD 204W - Zhaga"},"Materials","LED0241",{"$f":"IF(Y383=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z383,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z383,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0241-GE EVOLVE CAT V LEOPARD 204W - Zhaga"},1,null,null,null,null,null,639.56030979081015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y384=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z384,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z384,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y385=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z385,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z385,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y386=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z386,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z386,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0244",{"$f":"AA387","v":"LED0244-GE EVOLVE CAT V LEOPARD 122W"},"Materials","LED0244",{"$f":"IF(Y387=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z387,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z387,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0244-GE EVOLVE CAT V LEOPARD 122W"},1,null,null,null,null,null,538.02907748044947]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y388=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z388,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z388,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y389=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z389,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z389,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y390=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z390,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z390,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0245",{"$f":"AA391","v":"LED0245-GE EVOLVE CAT V LEOPARD 122W - Zhaga"},"Materials","LED0245",{"$f":"IF(Y391=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z391,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z391,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0245-GE EVOLVE CAT V LEOPARD 122W - Zhaga"},1,null,null,null,null,null,549.66722882276497]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y392=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z392,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z392,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y393=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z393,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z393,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y394=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z394,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z394,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0249",{"$f":"AA395","v":"LED0249-StreetLED3 13.7W 3K DALI"},"Materials","LED0249",{"$f":"IF(Y395=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z395,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z395,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0249-StreetLED3 13.7W 3K DALI"},1,null,null,null,null,null,305.99925416870485]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y396=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z396,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z396,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y397=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z397,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z397,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y398=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z398,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z398,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0250",{"$f":"AA399","v":"LED0250-StreetLED3 13.7W 3K SR + Zhaga"},"Materials","LED0250",{"$f":"IF(Y399=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z399,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z399,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0250-StreetLED3 13.7W 3K SR + Zhaga"},1,null,null,null,null,null,351.2134721336007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y400=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z400,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z400,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y401=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z401,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z401,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y402=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z402,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z402,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0253",{"$f":"AA403","v":"LED0253-StreetLED3 24W 3K DALI Aeroscreen"},"Materials","LED0253",{"$f":"IF(Y403=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z403,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z403,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0253-StreetLED3 24W 3K DALI Aeroscreen"},1,null,null,null,null,null,364.01543861014778]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y404=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z404,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z404,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y405=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z405,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z405,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y406=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z406,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z406,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0254",{"$f":"AA407","v":"LED0254-StreetLED2 24W 3K SR Aeroscreen + Zhaga"},"Materials","LED0254",{"$f":"IF(Y407=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z407,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z407,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0254-StreetLED2 24W 3K SR Aeroscreen + Zhaga"},1,null,null,null,null,null,387.29174129477877]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y408=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z408,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z408,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y409=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z409,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z409,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y410=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z410,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z410,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0257",{"$f":"AA411","v":"LED0257- 14W Bourke Hill Mk2 3K TOP ENTRY "},"Materials","LED0257",{"$f":"IF(Y411=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z411,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z411,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0257- 14W Bourke Hill Mk2 3K TOP ENTRY "},1,null,null,null,null,null,1123.9867212633517]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y412=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z412,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z412,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y413=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z413,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z413,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y414=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z414,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z414,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0258",{"$f":"AA415","v":"LED0258- 14W Bourke Hill Mk2 3K SIDE ENTRY "},"Materials","LED0258",{"$f":"IF(Y415=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z415,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z415,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0258- 14W Bourke Hill Mk2 3K SIDE ENTRY "},1,null,null,null,null,null,1123.9867212633517]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y416=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z416,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z416,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y417=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z417,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z417,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y418=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z418,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z418,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0260",{"$f":"AA419","v":"LED0260- 16W Kensington 3000k "},"Materials","LED0260",{"$f":"IF(Y419=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z419,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z419,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0260- 16W Kensington 3000k "},1,null,null,null,null,null,1327.6543697538734]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y420=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z420,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z420,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y421=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z421,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z421,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y422=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z422,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z422,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0262",{"$f":"AA423","v":"LED0262- 24W Bourke Hill Mk2 3K TOP ENTRY "},"Materials","LED0262",{"$f":"IF(Y423=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z423,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z423,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0262- 24W Bourke Hill Mk2 3K TOP ENTRY "},1,null,null,null,null,null,1123.9867212633517]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y424=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z424,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z424,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y425=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z425,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z425,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y426=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z426,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z426,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0264",{"$f":"AA427","v":"LED0264- 24W Bourke Hill Mk2 3K SIDE ENTRY "},"Materials","LED0264",{"$f":"IF(Y427=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z427,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z427,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0264- 24W Bourke Hill Mk2 3K SIDE ENTRY "},1,null,null,null,null,null,1123.9867212633517]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y428=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z428,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z428,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y429=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z429,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z429,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y430=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z430,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z430,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0266",{"$f":"AA431","v":"LED0266- 30W Kensington 3000k "},"Materials","LED0266",{"$f":"IF(Y431=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z431,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z431,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0266- 30W Kensington 3000k "},1,null,null,null,null,null,1362.5688237808199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y432=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z432,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z432,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y433=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z433,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z433,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y434=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z434,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z434,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0268",{"$f":"AA435","v":"LED0268- 80W Parkville Mk2 4K TOP ENTRY "},"Materials","LED0268",{"$f":"IF(Y435=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z435,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z435,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0268- 80W Parkville Mk2 4K TOP ENTRY "},1,null,null,null,null,null,1240.3682346865071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y436=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z436,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z436,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y437=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z437,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z437,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y438=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z438,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z438,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0270",{"$f":"AA439","v":"LED0270- 80W Parkville Mk2 4K SIDE ENTRY "},"Materials","LED0270",{"$f":"IF(Y439=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z439,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z439,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0270- 80W Parkville Mk2 4K SIDE ENTRY "},1,null,null,null,null,null,1286.9208400557691]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y440=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z440,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z440,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y441=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z441,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z441,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y442=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z442,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z442,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0272",{"$f":"AA443","v":"LED0272- 100W Parkville Mk2 4K TOP ENTRY "},"Materials","LED0272",{"$f":"IF(Y443=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z443,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z443,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0272- 100W Parkville Mk2 4K TOP ENTRY "},1,null,null,null,null,null,1240.3682346865071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y444=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z444,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z444,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y445=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z445,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z445,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y446=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z446,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z446,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0274",{"$f":"AA447","v":"LED0274- 100W Parkville Mk2 4K SIDE ENTRY "},"Materials","LED0274",{"$f":"IF(Y447=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z447,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z447,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0274- 100W Parkville Mk2 4K SIDE ENTRY "},1,null,null,null,null,null,1286.9208400557691]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y448=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z448,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z448,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y449=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z449,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z449,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y450=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z450,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z450,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0276",{"$f":"AA451","v":"LED0276- 150W Parkville Mk2 4K TOP ENTRY "},"Materials","LED0276",{"$f":"IF(Y451=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z451,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z451,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0276- 150W Parkville Mk2 4K TOP ENTRY "},1,null,null,null,null,null,1292.7399157269267]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y452=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z452,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z452,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y453=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z453,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z453,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y454=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z454,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z454,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0278",{"$f":"AA455","v":"LED0278- 150W Parkville Mk2 4K SIDE ENTRY "},"Materials","LED0278",{"$f":"IF(Y455=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z455,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z455,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0278- 150W Parkville Mk2 4K SIDE ENTRY "},1,null,null,null,null,null,1339.2925210961889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y456=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z456,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z456,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y457=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z457,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z457,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y458=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z458,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z458,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0280",{"$f":"AA459","v":"LED0280- 14W Avenue Mk2 3K TOP ENTRY "},"Materials","LED0280",{"$f":"IF(Y459=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z459,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z459,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0280- 14W Avenue Mk2 3K TOP ENTRY "},1,null,null,null,null,null,908.68092143051445]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y460=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z460,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z460,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y461=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z461,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z461,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y462=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z462,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z462,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0282",{"$f":"AA463","v":"LED0282- 14W Avenue Mk2 3K SIDE ENTRY "},"Materials","LED0282",{"$f":"IF(Y463=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z463,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z463,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0282- 14W Avenue Mk2 3K SIDE ENTRY "},1,null,null,null,null,null,908.68092143051445]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y464=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z464,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z464,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y465=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z465,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z465,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y466=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z466,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z466,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0284",{"$f":"AA467","v":"LED0284- 17W B2001 Mk2 3K "},"Materials","LED0284",{"$f":"IF(Y467=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z467,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z467,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0284- 17W B2001 Mk2 3K "},1,null,null,null,null,null,1025.0624348536699]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y468=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z468,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z468,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y469=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z469,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z469,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y470=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z470,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z470,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0286",{"$f":"AA471","v":"LED0286- 24W Avenue Mk2 3K TOP ENTRY "},"Materials","LED0286",{"$f":"IF(Y471=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z471,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z471,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0286- 24W Avenue Mk2 3K TOP ENTRY "},1,null,null,null,null,null,908.68092143051445]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y472=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z472,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z472,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y473=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z473,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z473,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y474=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z474,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z474,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0288",{"$f":"AA475","v":"LED0288- 24W Avenue Mk2 3K SIDE ENTRY "},"Materials","LED0288",{"$f":"IF(Y475=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z475,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z475,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0288- 24W Avenue Mk2 3K SIDE ENTRY "},1,null,null,null,null,null,908.68092143051445]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y476=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z476,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z476,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y477=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z477,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z477,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y478=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z478,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z478,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0290",{"$f":"AA479","v":"LED0290- 28W B2001 Mk2 3K "},"Materials","LED0290",{"$f":"IF(Y479=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z479,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z479,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0290- 28W B2001 Mk2 3K "},1,null,null,null,null,null,1025.0624348536696]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y480=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z480,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z480,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y481=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z481,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z481,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y482=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z482,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z482,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED0292",{"$f":"AA483","v":"LED0292-GE  Area Lighter Flood Light 500W"},"Materials","LED0292",{"$f":"IF(Y483=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z483,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z483,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"LED0292-GE  Area Lighter Flood Light 500W"},1,null,null,null,null,null,1286.9208400557691]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Materials",290340,{"$f":"IF(Y484=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z484,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z484,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Control PE Cell 3 Pin to suit NEMA Base [GWD]"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Lab_And_EWP2",{"$f":"IF(Y485=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z485,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z485,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Standard Labour With Plant (EWP) - 2:1 Labour:EWP"},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Sub-Assemblies","Fuse_Wiring",{"$f":"IF(Y486=\"Sub-Assemblies\",_xlfn.XLOOKUP(Z486,$AK$49:$AK$138,$AL$49:$AL$138),_xlfn.XLOOKUP(Z486,'I_CAPEX - Stock Costs'!$B$16:$B$410,'I_CAPEX - Stock Costs'!$C$16:$C$410))","v":"Fuse and Wiring upgrade for LED"},1]

{"sheet":"I_Global Inputs","index":15,"n_rows":82,"n_cols":38,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
[null,"Global Inputs"]
[null,"Description:"]
[null,"This sheet contains all the major inputs for this spreadheet such as overheads and oncosts.",null,null,"Scenario:","Base Case",null,null,"Input different scenarios in columns I to Q, then use F3 to select desired scenario. If an input is not populated for a scenario, that input will default to the Base Case",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY19 to FY22 inflator"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X66/U66","v":1.0454950936663694}]
[null,"Real 2021-22$"]
[null,"Cost_Type","Source",null,null,"To use in model",null,"Base Case","Low labour rate scenario","Scenario 2","Scenario 3","Scenario 4","Scenario 5","Scenario 6","Scenario 7","Scenario 8","Scenario 9",null,"FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29","Average 25-29",null,null,null,null,null,null,null,null,null,"AER approved RP19-24"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$FY19","$FY22"]
[null,"Labour Rates (base rate, excluding oncost)"]
[null,"R3 Engineering Officer","ANS labour rates",null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H9:$Q9)),$H9,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H9:$Q9))","v":81.562111944444439},null,81.562111944444439,null,null,null,null,null,null,null,null,null,null,81.562111944444439,{"$f":"S9","v":81.562111944444439},81.562111944444439,81.562111944444439,81.562111944444439,81.562111944444439,81.562111944444439,81.562111944444439,null,null,null,null,null,null,null,null,null,null,75.937844849999991,{"$f":"AK9*$AL$4","v":79.392644214272963}]
[null,"R5 Field worker","Average of labour rates of Resource Supervisor and Line worker",null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H10:$Q10)),$H10,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H10:$Q10))","v":51.68},null,{"$f":"AVERAGE(58.33,45.03)","v":51.68},null,null,null,null,null,null,null,null,null,null,58.327606666666661,{"$f":"S10","v":58.327606666666661},58.327606666666661,58.327606666666661,58.327606666666661,58.327606666666661,58.327606666666661,58.327606666666661,null,null,null,null,null,null,null,null,null,null,40.030758632458792,{"$f":"AK10*$AL$4","v":41.851961745978329}]
[null,"R2a Indoor technical officer","ANS labour rates",null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H11:$Q11)),$H11,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H11:$Q11))","v":66.23},null,66.23,null,null,null,null,null,null,null,null,null,null,66.23,{"$f":"S11","v":66.23},66.23,66.23,66.23,66.23,66.23,66.23,null,null,null,null,null,null,null,null,null,null,66.11216954999999,{"$f":"AK11*$AL$4","v":69.119948896164132}]
[null,"Asset inspector","Inflated asset inspector rate",null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H12:$Q12)),$H12,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H12:$Q12))","v":39.572600000000001},null,{"$f":"38.42*1.03","v":39.572600000000001}]
[]
[null,"LED clean contractors",null,null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H14:$Q14)),$H14,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H14:$Q14))","v":55.745798394290816},null,{"$f":"53.32*$X$66/$U$66","v":55.745798394290816},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED clean",53.32,{"$f":"AK14*$AL$4","v":55.745798394290816}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant material cost"]
[null,"Plant Material Type (including oncost)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hourly Rate $21/22",null,null,null,null,null,null,null,null,null,null,null,"$/month",null,"$/hr","Hours per month"]
[null,"EWP","https://utilnsw.sharepoint.com/:u:/r/teams/ACSWorkingdocs-RegSubmission24-29PROJ/Shared%20Documents/Public%20Lighting/Issues,%20assumptions/Plant%20rates.eml?csf=1&web=1&e=Z8itJg",null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H17:$Q17)),$H17,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H17:$Q17))","v":22.869935897435898},null,{"$f":"AG17","v":22.869935897435898},null,null,null,null,null,null,null,null,null,null,{"$f":"AG17","v":22.869935897435898},{"$f":"S17","v":22.869935897435898},{"$f":"T17","v":22.869935897435898},22.869935897435898,22.869935897435898,22.869935897435898,22.869935897435898,22.869935897435898,null,null,null,{"$f":"B17","v":"EWP"},3567.71,null,{"$f":"AE17/$AH$17","v":22.869935897435898},{"$f":"36*52/12","v":156},null,null,19.732436288346317,{"$f":"AK17*$AL$4","v":20.630165325550298}]
[null,"Borer","https://utilnsw.sharepoint.com/:u:/r/teams/ACSWorkingdocs-RegSubmission24-29PROJ/Shared%20Documents/Public%20Lighting/Issues,%20assumptions/Plant%20rates.eml?csf=1&web=1&e=Z8itJg",null,null,26.973333333333333,null,{"$f":"AG18","v":26.973333333333333},null,null,null,null,null,null,null,null,null,null,{"$f":"AG18","v":26.973333333333333},{"$f":"S18","v":26.973333333333333},26.973333333333333,26.973333333333333,26.973333333333333,26.973333333333333,26.973333333333333,26.973333333333333,null,null,null,{"$f":"B18","v":"Borer"},4207.84,null,26.973333333333333,null,null,null,19.732436288346317,20.630165325550298]
[null,"Ditchwitch","https://utilnsw.sharepoint.com/:u:/r/teams/ACSWorkingdocs-RegSubmission24-29PROJ/Shared%20Documents/Public%20Lighting/Issues,%20assumptions/Plant%20rates.eml?csf=1&web=1&e=Z8itJg",null,null,26.973333333333333,null,26.973333333333333,null,null,null,null,null,null,null,null,null,null,26.973333333333333,{"$f":"S19","v":26.973333333333333},26.973333333333333,26.973333333333333,26.973333333333333,26.973333333333333,26.973333333333333,26.973333333333333,null,null,null,"Ditchwitch",4207.84,null,26.973333333333333,null,null,null,19.732436288346317,20.630165325550298]
[null,"Trailer/Jinker","https://utilnsw.sharepoint.com/:u:/r/teams/ACSWorkingdocs-RegSubmission24-29PROJ/Shared%20Documents/Public%20Lighting/Issues,%20assumptions/Plant%20rates.eml?csf=1&web=1&e=Z8itJg",null,null,2.5896794871794873,null,2.5896794871794873,null,null,null,null,null,null,null,null,null,null,2.5896794871794873,{"$f":"S20","v":2.5896794871794873},2.5896794871794873,2.5896794871794873,2.5896794871794873,2.5896794871794873,2.5896794871794873,2.5896794871794873,null,null,null,"Trailer/Jinker",403.99,null,2.5896794871794873,null,null,null,5.2810100000000002,5.5212700446030336]
[null,"Ute / Van","https://utilnsw.sharepoint.com/:u:/r/teams/ACSWorkingdocs-RegSubmission24-29PROJ/Shared%20Documents/Public%20Lighting/Issues,%20assumptions/Plant%20rates.eml?csf=1&web=1&e=Z8itJg",null,null,15.164038461538462,null,15.164038461538462,null,null,null,null,null,null,null,null,null,null,15.164038461538462,{"$f":"S21","v":15.164038461538462},15.164038461538462,15.164038461538462,15.164038461538462,15.164038461538462,15.164038461538462,15.164038461538462,null,null,null,"Ute / Van",2365.59,null,15.164038461538462,null,null,null,5.2810100000000002,5.5212700446030336]
[null,"4 tonne truck","https://utilnsw.sharepoint.com/:u:/r/teams/ACSWorkingdocs-RegSubmission24-29PROJ/Shared%20Documents/Public%20Lighting/Issues,%20assumptions/Plant%20rates.eml?csf=1&web=1&e=Z8itJg",null,null,16.400064102564102,null,16.400064102564102,null,null,null,null,null,null,null,null,null,null,16.400064102564102,{"$f":"S22","v":16.400064102564102},16.400064102564102,16.400064102564102,16.400064102564102,16.400064102564102,16.400064102564102,16.400064102564102,null,null,null,"4 tonne truck",2558.41,null,16.400064102564102,null,null,null,19.732436288346317,20.630165325550298]
[]
[null,"WACC"]
[null,"Nominal Vanilla WACC","Frontier Economics Placeholder Draft Decision WACC model",null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H25:$Q25)),$H25,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H25:$Q25))","v":5.8303182979303238E-2},null,{"$f":"AA25","v":5.8303182979303238E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"T25","v":5.8303182979303231E-2},5.8303182979303231E-2,{"$f":"V25","v":5.8303182979303231E-2},5.8303182979303231E-2,{"$f":"V25","v":5.8303182979303231E-2},{"$f":"W25","v":5.8303182979303231E-2},5.8303182979303231E-2,5.8303182979303231E-2,{"$f":"AVERAGE(V25:Z25)","v":5.8303182979303238E-2}]
[null,"Real Vanilla WACC","Frontier Economics Placeholder Draft Decision WACC model",null,null,2.9479996327190384E-2,null,{"$f":"AA26","v":2.9479996327190384E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"T26","v":2.9479996327190384E-2},2.9479996327190384E-2,2.9479996327190384E-2,2.9479996327190384E-2,{"$f":"V26","v":2.9479996327190384E-2},2.9479996327190384E-2,2.9479996327190384E-2,2.9479996327190384E-2,{"$f":"AVERAGE(V26:Z26)","v":2.9479996327190384E-2}]
[null,"Post-tax Nominal WACC ","Frontier Economics Placeholder Draft Decision WACC model",null,null,5.4760949120276861E-2,null,5.4760949120276861E-2,null,null,null,null,null,null,null,null,null,null,{"$f":"T27","v":5.4760949120276854E-2},5.4760949120276854E-2,5.4760949120276854E-2,5.4760949120276854E-2,{"$f":"V27","v":5.4760949120276854E-2},5.4760949120276854E-2,5.4760949120276854E-2,5.4760949120276854E-2,5.4760949120276861E-2]
[null,"Post-tax Real WACC ","Frontier Economics Placeholder Draft Decision WACC model",null,null,2.6034236209645956E-2,null,2.6034236209645956E-2,null,null,null,null,null,null,null,null,null,null,{"$f":"T28","v":2.6034236209645956E-2},2.6034236209645956E-2,2.6034236209645956E-2,2.6034236209645956E-2,{"$f":"V28","v":2.6034236209645956E-2},2.6034236209645956E-2,2.6034236209645956E-2,2.6034236209645956E-2,2.6034236209645956E-2]
[null,"Pre-tax Nominal WACC ","Frontier Economics Placeholder Draft Decision WACC model",null,null,6.0724416464381668E-2,null,6.0724416464381668E-2,null,null,null,null,null,null,null,null,null,null,{"$f":"T29","v":6.0724416464381675E-2},6.0724416464381675E-2,6.0724416464381675E-2,6.0724416464381675E-2,{"$f":"V29","v":6.0724416464381675E-2},6.0724416464381675E-2,6.0724416464381675E-2,6.0724416464381675E-2,6.0724416464381668E-2]
[null,"Pre-tax Real WACC ","Frontier Economics Placeholder Draft Decision WACC model",null,null,3.1835286833176157E-2,null,3.1835286833176157E-2,null,null,null,null,null,null,null,null,null,null,{"$f":"T30","v":3.1835286833176157E-2},3.1835286833176157E-2,3.1835286833176157E-2,3.1835286833176157E-2,{"$f":"V30","v":3.1835286833176157E-2},3.1835286833176157E-2,3.1835286833176157E-2,3.1835286833176157E-2,3.1835286833176157E-2]
[null,"Nominal Tax Allowance","Frontier Economics Placeholder Draft Decision WACC model",null,null,5.9634673441048211E-3,null,5.9634673441048211E-3,null,null,null,null,null,null,null,null,null,null,{"$f":"T31","v":5.9634673441048211E-3},5.9634673441048211E-3,5.9634673441048211E-3,5.9634673441048211E-3,{"$f":"V31","v":5.9634673441048211E-3},5.9634673441048211E-3,5.9634673441048211E-3,5.9634673441048211E-3,5.9634673441048211E-3]
[null,"Real Tax Allowance","Frontier Economics Placeholder Draft Decision WACC model",null,null,5.8010506235302017E-3,null,5.8010506235302017E-3,null,null,null,null,null,null,null,null,null,null,{"$f":"T32","v":5.8010506235302017E-3},5.8010506235302017E-3,5.8010506235302017E-3,5.8010506235302017E-3,{"$f":"V32","v":5.8010506235302017E-3},5.8010506235302017E-3,5.8010506235302017E-3,5.8010506235302017E-3,5.8010506235302017E-3]
[]
[null,"On-Cost Rates"]
[null,"Materials On-Cost Rate",null,null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H35:$Q35)),$H35,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H35:$Q35))","v":0.12447760702339632},null,{"$f":"AA35","v":0.12447760702339632},null,null,null,null,null,null,null,null,null,null,null,0.10825387022062441,0.11062090622096672,0.12076315831726799,0.12254646568288174,0.12420770855798861,0.12846163988432147,0.12640906267452179,{"$f":"AVERAGE(V35:Z35)","v":0.12447760702339632}]
[null,"Labour Annual Escalator","Not applied - absorbed by efficiency gains",null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H36:$Q36)),$H36,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H36:$Q36))","v":0},null,{"$f":"AA36","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"U36","v":0},0,0,0,0,0]
[null,"Labour Ordinary On-Cost Rate",null,null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H37:$Q37)),$H37,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H37:$Q37))","v":0.51906564946936373},null,{"$f":"AA37","v":0.51906564946936373},null,null,null,null,null,null,null,null,null,null,null,0.51063122876001188,0.51656830281090405,0.51831947985242277,0.51919830501162922,0.51922783841753262,0.51932842132820778,0.51925420273702649,0.51906564946936373]
[]
[null,"CAPEX Overhead Rates"]
[null,"Capex overheads",null,null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H40:$Q40)),$H40,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H40:$Q40))","v":0.41832728286282234},null,{"$f":"AA40","v":0.41832728286282234},null,null,null,null,null,null,null,null,null,null,null,0.54705725243047609,0.68591812046897038,0.45189617966204532,0.4491613442960779,0.44332073543731804,0.39238561308994091,0.35487254182872979,{"$f":"AVERAGE(V40:Z40)","v":0.41832728286282234}]
[]
[null,"OPEX Overhead Rates"]
[null,"Opex overheads",null,null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H43:$Q43)),$H43,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H43:$Q43))","v":0.44592731042816636},null,{"$f":"AA43","v":0.44592731042816636},null,null,null,null,null,null,null,null,null,null,null,0.63137172779825945,0.73713957860868828,0.48109532612590994,0.47743326913557615,0.47114426583292018,0.41950318180459006,0.38046050924183544,{"$f":"AVERAGE(V43:Z43)","v":0.44592731042816636}]
[]
[null,"Non-System Overheads - Given To OPEX"]
[null,"Direct opex Spend Street Lighting"]
[null,"Non-System Spend"]
[null,"Non-System Overheads (to be spread over opex only)","Calculation",null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H48:$Q48)),$H48,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H48:$Q48))","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,3.9132300528893868E-2,1.7886729316854665E-2,1.8263422306887732E-2,1.8413871779335095E-2,1.8566607070450585E-2,1.9121705345996953E-2,1.8822855950958114E-2,{"$f":"AVERAGE(V48:Z48)","v":1.8637692490725697E-2}]
[]
[null,"Margin"]
[null,"Profit margin",null,null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H51:$Q51)),$H51,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H51:$Q51))","v":0},null,0]
[]
[null,"LED Warranty NPV Discout Rate"]
[null,"Discount Rate",null,null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H54:$Q54)),$H54,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H54:$Q54))","v":3.1835286833176157E-2},null,{"$f":"AA54","v":3.1835286833176157E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"S30","v":3.1835286833176157E-2},{"$f":"T30","v":3.1835286833176157E-2},3.1835286833176157E-2,3.1835286833176157E-2,3.1835286833176157E-2,3.1835286833176157E-2,3.1835286833176157E-2,3.1835286833176157E-2,{"$f":"AVERAGE(V54:Z54)","v":3.1835286833176157E-2}]
[]
[null,"Input and output dollars"]
[null,"Input dollars",null,null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H57:$Q57)),$H57,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H57:$Q57))","v":"FY22"},null,"FY22"]
[null,"Output dollars",null,null,null,"FY25",null,"FY25"]
[]
[null,"Consumer Price Index"]
[null,"Annual CPI Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"133.7/126.1-1","v":6.0269627279936566E-2},3.5999999999999997E-2,3.1E-2,2.9499999999999998E-2,2.8000000000000001E-2,2.6500000000000003E-2,2.5000000000000001E-2]
[null,"Cumulative CPI rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"S62*(1+T61)","v":1.0602696272799366},{"$f":"T62*(1+U61)","v":1.0984393338620144},{"$f":"U62*(1+V61)","v":1.1324909532117369},1.1658994363314832,1.1985446205487646,1.230306052993307,1.2610637043181396]
[null,"Input to output index",null,null,null,{"$f":"_xlfn.XLOOKUP($F$58,$S$6:$Z$6,$S$62:$Z$62)/_xlfn.XLOOKUP($F$57,$S$6:$Z$6,$S$62:$Z$62)","v":1.1324909532117369}]
[null,"Cumulative CPI Index: $FY18-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.065868106724976]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY17","FY18","FY19","FY20","FY21","FY22","FY23","FY24"]
[null,"Dec on Dec lagged CPI (FY17 = 100)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,{"$f":"S66*(1+T69)","v":101.27699094497329},{"$f":"T66*(1+U69)","v":103.25052240538656},{"$f":"U66*(1+V69)","v":105.09263698889035},{"$f":"V66*(1+W69)","v":107.02685730156932},{"$f":"W66*(1+X69)","v":107.9479145933212},111.72424948950393,{"$f":"Y66*(1+Z69)","v":120.47429376114687}]
[null,"Historical CPI (June on June)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110.7,113,114.8,114.4,118.8,126.1,133.69999999999999,{"$f":"Y67*(1+3.6%)","v":138.51319999999998}]
[]
[null,"Dec on Dec lagged inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5083667216592199E-2,1.2769909449732886E-2,1.9486474094452033E-2,1.7841213202497874E-2,1.8404907975460238E-2,8.6058519793459354E-3,3.4982935153583528E-2,7.8318219291014124E-2]
[null,"Historical CPI inflator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X66/S66","v":1.079479145933212},1.0658681067249758,1.0454950936663694,1.0271691498685365,1.0086058519793459,1]
[]
[null,"Traffic controllers"]
[null,"Number of Controllers Required",null,null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H73:$Q73)),$H73,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H73:$Q73))","v":3},null,3]
[]
[null,"Failure rates"]
[null,"Failure rate reg period scenario",null,null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H76:$Q76)),$H76,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H76:$Q76))","v":"Average LED failure rate"},null,"Average LED failure rate"]
[]
[null,"Stock costs"]
[null,"Stock cost scenario",null,null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H79:$Q79)),$H79,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H79:$Q79))","v":"Base case prices"},null,"Base case prices"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY17","FY18","FY19","FY20","FY21","FY22","FY23","FY24"]
[null,"Street lighting team"]
[null,"Street lighting team",null,null,null,{"$f":"IF(ISBLANK(_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H82:$Q82)),$H82,_xlfn.XLOOKUP($F$3,$H$6:$Q$6,$H82:$Q82))","v":827021.6997838472},null,827021.6997838472]

{"sheet":"I_CAPEX - Stock Costs","index":16,"n_rows":410,"n_cols":11,"rows_kept":410,"cut":false,"hidden":false,"merged":[[3,1,3,2],[13,8,13,10],[13,3,13,6]]}
[null,"Material Costs"]
[null,"Description"]
[null,"https://utilnsw.sharepoint.com/:x:/r/teams/ACSWorkingdocs-RegSubmission24-29PROJ/Shared%20Documents/Public%20Lighting/PL%20modelling/Public%20Lighting_Stock%20Costs%20Jan22.xlsx?d=w25ae9f811b744062bdb6c918986e6d26&csf=1&web=1&e=6dLsKc"]
[null,"• This section looked through a document supplied by Ben Thomas, 07/07/2022, titled \"Agreement BPA Details Streetlighting 070722\"\n• Vlookups were used to check if the below stock codes were in the Usage document – if so, it used the price of those values"]
[]
[null,"Data Updated","2022-06-01"]
[]
[null,"Total","Ord Oncost"]
[null,"Materials On cost Rate",{"$f":"I_CAPEX!D16","v":0.12447760702339632}]
[null,"Labour ordinary on cost Rate",{"$f":"I_CAPEX!D17","v":0.51906564946936373}]
[null,"Plant/fleet on cost Rate",0]
[]
[null,{"$f":"\"Input costs as $\"&'I_Global Inputs'!$F$57","v":"Input costs as $FY22"}]
[null,null,null,"RP 24-29",null,null,null,null,"RP 24-29"]
[null,"Stock Number","Description","Base case prices","Cost scenario 1","Cost scenario 2","Cost scenario 3",null,"Used in model","Oncosts","Total"]
[null,1001,"CE Standard Labour Rate"]
[null,100200,"Set Screw M6 X 12mm Grub S/S [GWD]"]
[null,101780,"Coachscrew M12x120mm Galv [GWD]"]
[null,101878,"Coachscrew M20 X 130mm Galv [GWD]"]
[null,105200,"Bolt M16 X 200mm C/W Nut Galv [GWD]"]
[null,105350,"Bolt  M16 X 300mm C/W Nut Galv [GWD]"]
[null,105800,"Bolt M20 X 220mm C/W Nut Galv [GWD]"]
[null,105920,"Bolt M20 X 300mm C/W Nut Galv [GWD]"]
[null,109490,"Washer 75x75x6mm M22 Hole [GWD]"]
[null,110150,"Washer M16 50x4mm Flat Round Galv [GWD]"]
[null,110470,"Washer M20-M24  Conical  S/S [GWD]"]
[null,125190,"Pole Timber 9.5m X 4kN Undrilled CCA [GWD]"]
[null,125220,"Pole Timber 11.0m X 4kN Undrilled CCA [GWD]"]
[null,125250,"Pole Timber 12.5m X 4kN Pre-Drilled CCA [GWD]"]
[null,125260,"Pole 14.0M X 4kN CCA Timber [GWD]"]
[null,125310,"Pole  9.5M X 6kN CCA Timber [GW]"]
[null,125340,"Pole 11.0M X 6kN CCA Timber [GWD]"]
[null,125370,"Pole 12.5M X 6kN CCA Timber [GWD]"]
[null,125400,"Pole 14.0M X 6kN CCA Timber [GWD]"]
[null,125410,"Pole 15.5M X 6kN CCA Timber [GWD]"]
[null,125520,"Pole 11.0M X 8Kn CCA Timber [GWD]"]
[null,125550,"Pole 12.5M X 8kN CCA Timber [GWD]"]
[null,125580,"Pole 14.0M X 8kN CCA Timber [GWD]"]
[null,125610,"Pole 15.5M X 8kN CCA Timber [GW]"]
[null,125620,"Pole 17.0M X 6kN CCA Timber [GWD]"]
[null,125640,"Pole 17.0M X 8kN CCA Timber [GW]"]
[null,125820,"Pole 12.5M X 12Kn CCA Timber [GWD]"]
[null,125850,"Pole 14.0M X 12kN CCA Timber [GWD]"]
[null,125860,"Pole 15.5M X 12kN CCA Timber [GW]"]
[null,130150,"Concrete 20kg Gen Purpose [GWD]"]
[null,130855,"Column Tapered Octagonal 4.5M Prestigious (Style 5) Bottle/G [GWD]"]
[null,130936,"Anchor 1CE Ragbolt Cage Assembly [GWD]"]
[null,130938,"Anchor 2B Ragbolt  Cage Assembly [GWD]"]
[null,130940,"Anchor 3A Ragbolt  Cage Assembly [GWD]"]
[null,130942,"Anchor 4A Ragbolt  Cage Assembly [GWD]"]
[null,130944,"Anchor 4B Ragbolt  Cage Assembly [GWD]"]
[null,130946,"Anchor 5A Ragbolt  Cage Assembly [GWD]"]
[null,130950,"Anchor Base 3 Fin 6.0kNM 210mm PCD  Screw-In [GWD]"]
[null,130975,"Anchor Base 4 Fin 17.0kNM 350mm PCD Screw-In(Series 2B) [GWD]"]
[null,130980,"Anchor Base 4 Fin 81.7kNM 500mm PCD Screw-In(Series 5A) [GWD]"]
[null,130990,"Anchor Base 4 Fin 24.7kNM 350mm PCD Screw-In(Series 3A) [GWD]"]
[null,130991,"Anchor Base 4 Fin 32kNM 350mm PCD Screw-In(Series 3B) [GWD]"]
[null,130995,"Anchor Base 4 Fin 39.2kNM 350mm PCD Screw-In(Series 4A) [GWD]"]
[null,130996,"Anchor Base 4 Fin 56.1kNM 500mm PCD Screw-In(Series 4B) [GWD]"]
[null,131010,"Column  9M X 1.5M Single O/R Tapered Round Impact Absorbing [GWD]"]
[null,131011,"Column 9M X 1.5M Double O/R Tapered Round Impact Absorbing C [GWD]"]
[null,131012,"Column 9M X 3M Single O/R Tapered Round Impact Absorbing Cur [GWD]"]
[null,131013,"Column 9M X 3M Double O/R Tapered Round Impact Absorbing Cur [GWD]"]
[null,131014,"Column 9M X 4.5M Single O/R Tapered Round Impact Absorbing C [GWD]"]
[null,131015,"Column  9M X 4.5M Double O/R Tapered Round Impact Absorbing [GWD]"]
[null,131018,"Column 10.5M X 1.5M Single O/R Tapered Round Impact Absorbin [GWD]"]
[null,131019,"Column  10.5M X 1.5M Double O/R Tapered Round Impact Absorbi [GWD]"]
[null,131020,"Column  10.5M X 3M Single O/R Tapered Round Impact Absorbing [GWD]"]
[null,131021,"Column  10.5M X 3M Double O/R Tapered Round Impact Absorbing [GWD]"]
[null,131022,"Column  10.5M X 4.5M Single O/R Tapered Round Impact Absorbi [GWD]"]
[null,131023,"Column  10.5M X 4.5M Double O/R Tapered Round Impact Absorbi [GWD]"]
[null,131024,"Column  10.5M X 6M Single O/R Tapered Round Impact Absorbing [GWD]"]
[null,131026,"Column  12M X 1.5M Single O/R Tapered Round Impact Absorbing [GWD]"]
[null,131027,"Column  12M X 1.5M Double O/R Tapered Round Impact Absorbing [GWD]"]
[null,131028,"Column  12M X 3M Single O/R Tapered Round Impact Absorbing C [GWD]"]
[null,131029,"Column  12M X 3M Double O/R Tapered Round Impact Absorbing C [GWD]"]
[null,131030,"Column  12M X 4.5M Single O/R Tapered Round Impact Absorbing [GWD]"]
[null,131031,"Column  12M X 4.5M Double O/R Tapered Round Impact Absorbing [GWD]"]
[null,131032,"Column  12M X 6M Single O/R Tapered Round Impact Absorbing C [GWD]"]
[null,131040,"Column  9M X 1.5M Single O/R Tapered Round Slip Base Curved [GWD]"]
[null,131041,"Column  9M X 1.5M Double O/R Tapered Round Slip Base Curved [GWD]"]
[null,131042,"Column  9M X 3M Single O/R Tapered Round Slip Base Curved Ga [GWD]"]
[null,131043,"Column  9M X 3M Double O/R Tapered Round Slip Base Curved Ga [GWD]"]
[null,131044,"Column 9M X 4.5M Single O/R Tapered Round Slip Base Curved [GD]"]
[null,131054,"Column 12M X 6.0M Single O/R Tapered Round Slip Base Curved [GD]"]
[null,131045,"Column  9M X 4.5M Double O/R Tapered Round Slip Base Curved [GWD]"]
[null,131048,"Column  10.5M X 1.5M Single O/R Tapered Round Slip Base Curv [GWD]"]
[null,131049,"Column  10.5M X 1.5M Double O/R Tapered Round Slip Base Curv [GWD]"]
[null,131050,"Column  10.5M X 3M Single O/R Tapered Round Slip Base Curved [GWD]"]
[null,131051,"Column  10.5M X 3M Double O/R Tapered Round Slip Base Curved [GWD]"]
[null,131052,"Column 10.5M X 4.5M Single O/R Tapered Round Slip Base Curv [GD]"]
[null,131053,"Column  10.5M X 4.5M Double O/RTapered Round Slip Base Curve [GWD]"]
[null,131055,"Column  10.5M X 6M Double O/R Tapered Round Slip Base Curved [GWD]"]
[null,131056,"Column  12M X 1.5M Single O/R Tapered Round Slip Base Curved [GWD]"]
[null,131057,"Column  12M X 1.5M Double O/R Tapered Round Slip Base Curved [GWD]"]
[null,131058,"Column  12M X 3M Single O/R Tapered Round Slip Base Curved G [GWD]"]
[null,131059,"Column  12M X 3M Double O/R Tapered Round Slip Base Curved G [GWD]"]
[null,131060,"Column 12M X 4.5M Single O/R Tapered Round Slip Base Curved [GD]"]
[null,131061,"Column  12M X 4.5M Double O/R Tapered Round Slip Base Curved [GWD]"]
[null,131065,"Column  7.5M X 1.5M Single O/R Tapered Octagonal Curved Galv [GWD]"]
[null,131066,"Column  7.5M X 1.5M Double O/R Tapered Octagonal Curved Galv [GWD]"]
[null,131068,"Column 7.5M X 3M Single O/R Tapered Octagonal Curved Galv [GWD]"]
[null,131067,"Column 7.5M X 1.5M Single O/R Impact Absorbing Galv"]
[null,131069,"Column 7.5M X 1.5M Double O/R Impact Absorbing Galv"]
[null,131126,"Column 7.5M X 3M Double O/R Impact Absorbing Galv"]
[null,131070,"Column  9M X 1.5M Single O/R Tapered Round Rigid Curved Galv [GWD]"]
[null,131071,"Column  9M X 1.5M Double O/R Tapered Round Rigid Curved Galv [GWD]"]
[null,131073,"Column  9M X 3M Single O/R Tapered Round Rigid Curved Galv [GWD]"]
[null,131074,"Column  9M X 3M Double O/R Tapered Round Rigid Curved Galv [GWD]"]
[null,131076,"Column 9M X 4.5M Single O/R Tapered Round Rigid Curved Galv [GD]"]
[null,131077,"Column  9M X 4.5M Double O/R Tapered Round Rigid Curved Galv [GWD]"]
[null,131080,"Column  10.5M X 1.5M Single O/R Tapered Round Rigid Curved G [GWD]"]
[null,131081,"Column  10.5M X 1.5M Double O/R Tapered Round Rigid Curved G [GWD]"]
[null,131083,"Column  10.5M X 3M Single O/R Tapered Round Rigid Curved Gal [GWD]"]
[null,131084,"Column  10.5M X 3M  Double O/R Tapered Round Rigid CurvedGal [GWD]"]
[null,131086,"Column 10.5M X 4.5M Single O/R Tapered Round Rigid Curved G [GD]"]
[null,131087,"Column  10.5M X 4.5M Double O/R Tapered Round Rigid Curved G [GWD]"]
[null,131090,"Column  12M X 1.5M Single O/R Tapered Round Rigid Curved Gal [GWD]"]
[null,131091,"Column  12M X 1.5M Double O/R Tapered Round Rigid Curved Gal [GWD]"]
[null,131093,"Column  12M X 3M Single O/R Tapered Round Rigid Curved Galv [GWD]"]
[null,131094,"Column  12M X 3M Double O/R Tapered Round Rigid Curved Galv [GWD]"]
[null,131096,"Column 12M X 4.5M Single O/R Tapered Round Rigid Curved Gal [GD]"]
[null,131097,"Column  12M X 4.5M Double O/R Tapered Round Rigid Curved Gal [GWD]"]
[null,131098,"Column  12M X 6M Single O/R Tapered Round Rigid CurvOutreach [GWD]"]
[null,131105,"Column 12M Seesaw Baseplate Mounted Ground Serviced Galv [GD]"]
[null,131110,"Column 15M Seesaw Baseplate Mounted Ground Serviced Galv [GD]"]
[null,131115,"Column 18M Seesaw Baseplate Mounted Ground Serviced Galv [GD]"]
[null,131123,"Column  7.5M X 3M Single O/R Tapered Round Impact Absorbing C [GWD]"]
[null,131148,"Column 10.5M X 3M Decorative Hook Outreach Bottle/Green [GD]"]
[null,131150,"Column 4.5M Prestige Bottle/Green [GWD]"]
[null,131182,"Spigot AdaP24or 32mm to 25mm Pedestrian [GWD]"]
[null,131184,"Spigot AdaP24or S/Light OR 45Degree"]
[null,131185,"Spigot AdaP24or 50mm to 32mm Pedestrian [GWD]"]
[null,131190,"Spigot AdaP24or 40mm to 25mm Streetlight [GWD]"]
[null,131195,"Spigot AdaP24or 50mm to 25mm Streetlight [GWD]"]
[null,131200,"AdaP24or Bracket Streetlight Outreach 3 Way(Pipe) [GWD]"]
[null,131201,"AdaP24or Bracket Streetlight Outreach 4 Way(Pipe) [GWD]"]
[null,131210,"AdaP24or Plate Suit Concrete Poles [GWD]"]
[null,131225,"Bracket Nightvision Mounting Twin FloodIights [GWD]"]
[null,131230,"Bracket Floodlight 3-Light Headframe(Channel) [GWD]"]
[null,131232,"Bracket Floodlight 4-Light Headframe(Channel) [GWD]"]
[null,131245,"Bracket Nightvision Mounting Single FloodIight [GWD]"]
[null,131275,"Bracket 500mm S/Light Outreach CE1 [GWD]"]
[null,131277,"Bracket 2000mm S/Light Outreach CE2 [GWD]"]
[null,131280,"Bracket CE3 3000mm S/Light Outreach [GWD]"]
[null,131282,"Bracket CE4 4500mm S/Light Outreach [GWD]"]
[null,131285,"Bracket CE5 6000mm S/Light Outreach [GWD]"]
[null,131288,"Bracket CE6 2000mm S/Light 5 Deg Rise [GWD]"]
[null,131289,"Bracket 3000mm S/Light OR CE7"]
[null,131289,"Bracket 3000mm S/Light OR CE7"]
[null,132014,"Pole Concrete 11.0m x 10/5kN Spun [GWD]"]
[null,132018,"Pole Concrete 11.0m x 16/8 kN Spun [ ]"]
[null,132025,"Pole Concrete 12.5m x 10/5kN Spun [GWD]"]
[null,132028,"Pole Concrete 12.5m x 16/8kN Urban Sub [GWD]"]
[null,132032,"Pole Concrete 12.5m x 16/8kN Rural Sub [GWD]"]
[null,132038,"Pole Concrete 12.5m x 16/8kN Spun [ ]"]
[null,132052,"Pole Concrete 14.0m x 16/8kN Spun [GWD]"]
[null,132055,"Pole Concrete 14.0m x 16/8kN Urban Sub [GWD]"]
[null,132060,"Pole Concrete 14.0m x 16/8kN Recloser [GWD]"]
[null,132135,"Pole Concrete 12.5m x 10/5kN Precast [GWD]"]
[null,200557,"Fuse Holder C/W 6.5A Inline Cartridge 6-6mm2 Cable [GWD]"]
[null,204360,"Fuse 16A HRC Clip-on Offset Tag [GWD]"]
[null,204480,"Fuse 6A HRC Clip-In Offset Tag [GWD]"]
[null,210660,"Meter Box 600x600x250mm Galv [GWD]"]
[null,211220,"Fuse Holder 32A Front Wire [GWD]"]
[null,211230,"Fuse 60-80A Switchboard Mtg [GWD]"]
[null,215460,"Circuit Breaker 25A 1Phase 6Ka [GWD]"]
[null,215580,"Circuit Breaker 63A 1Phase 6kA [GWD]"]
[null,215735,"Circuit Breaker 10A 1Phase 10kA [GWD]"]
[null,222567,"Connector IPC 6-54mm/4-35mm M8 [GWD]"]
[null,223015,"Connector 2 X 16mm With 2 Screws [GWD]"]
[null,223483,"Connector 2 x 6mm2 Insulated Double Screw [GWD]"]
[null,223497,"Clamp Service T Al C/W S/S H/W [GWD]"]
[null,234250,"Lug Cu Comp 16mm M10 Hole [GWD]"]
[null,235815,"Link 6 Hole Neutral [GWD]"]
[null,236025,"Link 3x25mm 8x16mm 11H Neutral [GWD]"]
[null,262375,"Breakout Boot 4-25mm 2 Leg Small [GWD]"]
[null,262435,"Heatshrink Sleeve 19-5mm 100mm Long [GWD]"]
[null,267600,"Batten 3M PVC Earth Cover [GWD]"]
[null,269945,"Earth Rod 13x1220mm Cu [GWD]"]
[null,273600,"Coupling 50mm PVC [GWD]"]
[null,273780,"Reducer 40-32mm Conduit [GWD]"]
[null,273782,"Reducer 50-40mm Conduit [GWD]"]
[null,274740,"Bend 50mm 90 Deg 300mm Radius PVC Heavy Duty Orange [GWD]"]
[null,275790,"Pole Step Screw In [GWD]"]
[null,275850,"Pole Step Drive In [GWD]"]
[null,281940,"Conduit 16mm Rigid L/D Grey [GWD]"]
[null,282320,"Conduit 32mm Corrugated  PVC Heavy Duty Orange [GWD]"]
[null,282360,"Conduit 20mm Corrugated Flexible PVC Medium Duty Grey UV Sta [GWD]"]
[null,285846,"Slip Base Connection Kit [GWD]"]
[null,290190,"PE Cell Suit Nightwatch Fitting [GWD]"]
[null,290340,"Control PE Cell 3 Pin to suit NEMA Base [GWD]"]
[null,290346,"Shade Suit Photo Elec Cell [GWD]"]
[null,290350,"Enclosure 6 Pole [GWD]"]
[null,290360,"Switch Changeover Day-Off-Night [GWD]"]
[null,290460,"ReceP24acle PE Cell C/W P/Mnt Brk [GWD]"]
[null,291885,"Clamp Earth Shear Lok [GWD]"]
[null,441375,"Cable 6.0mm 7/1.04 Earth Wire Cu [GWD]"]
[null,441690,"Cable 10mm 7/1.35 BW Black [GWD]"]
[null,442230,"Cable 6mm 7/1.04 B/Wire Red"]
[null,442638,"Cable 4.0mm 7/0.85 SDI Red Cu [GWD]"]
[null,442639,"Cable 4.0mm 7/0.85 SDI Black Cu [GWD]"]
[null,442820,"Cable 6mm 7/1.04 1C Red  Sdi Gp 0.6/1Kv Cu PVC/PVC [GWD]"]
[null,442830,"Cable 6mm 7/1.04 1C Black Cu PVC/PVCGp 0.6/1Kv [GWD]"]
[null,446610,"Cable 16mm 2 Core Flat Cu PVC/PVC [GWD]"]
[null,446970,"Cable 2.5mm 2 Core Flat Cu PVC/PVC [GWD]"]
[null,500126,"Guard Mesh For Sentry Floodlight"]
[null,500136,"Lantern 400 W HPS OP24ispan HPF w/- PE Cell Base [GWD]"]
[null,500880,"Lantern 80W MV Urban Style 1 C/W PE Cell and Interference Su [GWD]"]
[null,500885,"Lantern 80W MV Style 1 Aeroscreen C/W PE Cell No Lamp or Fus [GWD]"]
[null,500887,"Lantern 80W M/V OP24ispan Minor Style 1C/W PE Cell No Lamp [GWD]"]
[null,500895,"Lantern 80W MV Style 4 Kensington Heritage C/W PE Cell No La [GWD]"]
[null,500900,"Lantern 42w Compact Suburban Fluorescent with Lamp & PE Cell [GWD]"]
[null,500906,"Lantern 42W Compact Fluo Aero Urban, Lamp & PE Cell"]
[null,500925,"Lantern 80W MV Style 2 Nostalgia C/W PE Cell No Lamp/Fuse Bo [GWD]"]
[null,500935,"Lantern 250W HPS Parkville Series .S. Flared Skirt [GD]"]
[null,500942,"Lantern 80W MV Style 5 Nostalgia B  Pole Top C/W PE Cell [GWD]"]
[null,500944,"Lantern 42w Compact Fluorescent Bourke Hill Flared Model R [GWD]"]
[null,500946,"Lantern 70w HPS Bourke Hill Flared Model R [GD]"]
[null,500948,"Lantern 32W Compact Fluo Eco S Bourke Hill [GD]"]
[null,500950,"Lantern 42w Compact Fluorescent Bourke Hill Eco S Series [G]"]
[null,500954,"Lantern 42w Compact Fluorescent Bourke Hill Eco A Series [GD]"]
[null,500958,"Lantern 42W Compact Fluorescent Nostalgia with PE Cell & Lam [GD]"]
[null,500960,"Lantern 70W HPS Nostalgia with PE Cell & Lamp [GD]"]
[null,500964,"Lantern 42w Compact Fluorescent Nostalgia B with PE Cell & [GWD]"]
[null,500966,"Lantern 70w HPS Nostalgia B with PE Cell & Lamp [GD]"]
[null,500970,"Lantern 42w Compact Fluorescent Kensington Heritage with PE [GD]"]
[null,500974,"Lantern 150W HPS Roadster With PE Cell & Lamp, No Fuse"]
[null,500978,"Lantern 150W HPS Roadster Aero, PE Cell & Lamp"]
[null,500982,"Lantern 400W HPS Roadster & PE Cell & Lamp, No Fuse"]
[null,500983,"Lantern 400W HPS Roadster & PE Cell & Lamp, No Fuse"]
[null,500984,"Lantern 400W MH Roadster Aero"]
[null,500992,"Floodlight 400w Metal Halide Sylflood Asymetric [GWD]"]
[null,501001,"Lantern 150W HPS Roadster C/W PE Cell [GWD]"]
[null,501004,"250W HPS Roadster Aeroscreen"]
[null,501008,"Lantern 250W HPS Roadster, PE Cell & Lamp, No Fuse"]
[null,501010,"Lantern 250W HPS Roadster C/W PE Cell [GWD]"]
[null,501014,"Floodlight 250W HPS Sylflood Bi-Symetrical, PE Cell & Lamp"]
[null,501016,"Floodlight 250W Metal Halide Sylflood Bi-Symetrical"]
[null,501030,"Lantern 150W HPS Roadster Aeroscreen with PE Cell & Lamp [GWD]"]
[null,501240,"Lantern 250W HPS Style 1 OP24ispan C/W PE Cell Base No PE Cel [GWD]"]
[null,501333,"Lantern 150W HPS Style 1 Aeroscreen OP24ispan [GWD]"]
[null,501360,"Lantern 150W HPS Style 1 OP24ispan C/W PE Cell Base No PE Cel [GWD]"]
[null,501455,"Lantern 250W HPS Style 1 Aeroscreen OP24ispan C/W PE Cell Bas [GWD]"]
[null,501814,"Lantern 50W HPS Suit Twin Arc C/W Cell [G]"]
[null,501962,"Lantern 70W HPS OP24ispan Minor Style 1 C/W PE Cell Ext Ign [GWD]"]
[null,501970,"Lantern 70W HPS Style 1 Aeroscreen"]
[null,501970,"Lantern 70W HPS Style 1 Aeroscreen"]
[null,502025,"Lantern 70W HPS Suburban-Igniter-Cell- Lamp No Fuse [GWD]"]
[null,502026,"Lantern 70w HPS Urban with PE Cell & Lamp No Fuse [GWD]"]
[null,502200,"Pendant Arm 0.6M Hook Outreach Style 3 Bourke Hill Flared Mo [GWD]"]
[null,503225,"Diffuser Sylvania Urban Glare Shield Bowl"]
[null,503230,"xx10 Shield Side 35 Degrees For Sentry Floodlight"]
[null,503234,"Shield Full Glare Sentry Nightwatch"]
[null,503240,"Shield Top 25 Deg For Sentry Floodlight"]
[null,509912,"Floodlight 250W HPS Sylflood AS Asymetric"]
[null,509913,"Floodlight 250W Metal Halide Sylflood AS Asymetric"]
[null,509920,"Floodlight 250W NAVT/HQIT Sentry C/W PE Cell  No Lamp/Fuse [GWD]"]
[null,509940,"Floodlight 250W HPS Sentry Louvre Pedestrian C/W Microstar P [GWD]"]
[null,509980,"Floodlight 400W HPS Sentry Louvre Pedestrian C/W Microstar P [GWD]"]
[null,500990,"Floodlight 400w HPS Sylflood Asymetric with PE Cell & Lamp [GWD]"]
[null,510140,"Floodlight 250w HPS Sylflood AS Asymetric [GWD]"]
[null,510160,"Lantern 400W HPS Roadster with PE Cell & Lamp. No Fuse [GWD]"]
[null,510162,"Lantern 400W HPS Aero Roadster"]
[null,510180,"LED 36W Gerard Luminaire (Cat P3)"]
[null,510185,"LED 23W Gerard Luminaire (Cat P3) - Aeroscreen"]
[null,510190,"LED 17W Gerard Luminaire (Cat P20/P5)"]
[null,510195,"LED 17W Gerard Luminaire (Cat P20/P5) - Aeroscreen"]
[null,510200,"LED 17W Gerard Luminaire - Louvred (Cat P20/P5 RRW)"]
[null,510205,"LED 25W GE Evolve Luminaire (Cat P20/P5)"]
[null,510207,"LED 100W Luminaire Category V4  Aldridge"]
[null,510210,"LED 105W Aldridge Luminaire (Cat V3)"]
[null,510215,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist."]
[null,510220,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist."]
[null,510222,"LED 200W Luminaire Category V3 Aldridge"]
[null,510224,"LED 300W Luminaire Category V2  Aldridge"]
[null,510225,"LED 29W Pecan Luminaire (Cat P3) - Aeroscreen"]
[null,510230,"LED 35W Pecan Luminaire (Cat P3)"]
[null,510235,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen"]
[null,510240,"LED 42W Pecan Luminaire (Cat V5)"]
[null,510245,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist."]
[null,510310,"Floodlight 1000W MH C/W Remote Gear [D]"]
[null,510350,"Lamp 70W HPS Elliptical Ext/Ign [GWD]"]
[null,520792,"Lamp 150W HPS Twin Arc Tubular"]
[null,522620,"Lamp 80W MV - Elliptical [GWD]"]
[null,523580,"Lamp 150W HPS Tubular GES [GWD]"]
[null,523670,"Lamp 250W HPS Tubular Ext/Ign [GWD]"]
[null,523760,"Lamp 400W HPS Tubular Ext/Ign [GWD]"]
[null,523762,"Lamp 400W HPS Twin Arc Tubular"]
[null,523792,"Lamp 50W HPS Twin Arc - Elliptical Ext/Ign [G]"]
[null,523822,"Lamp 70W HPS Twin Arc C/H Elliptical"]
[null,524182,"Lamp 250W HPS Twin Arc Tubular"]
[null,524570,"Lamp 1001 Watt Metal Halide Powerstar [WD]"]
[null,524740,"Floodlight 250w Metal Halide Sylflood AS Asymetric [GWD]"]
[null,524750,"Lamp 400W Metal Halide Tubular Suit Sentry Floodlight [GWD]"]
[null,604202,"Pole Band 300mm Concrete New Type [GWD]"]
[null,510228,"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen"]
[null,510229,"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga"]
[null,510165,"LED 17W Luminaire StreetLED3  3000K P4/P5"]
[null,510163,"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga"]
[null,"510200a","LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW"]
[null,510164,"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga"]
[null,510206,"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA"]
[null,510208,"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga"]
[null,510236,"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA"]
[null,510239,"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga"]
[null,510241,"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA"]
[null,510242,"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga"]
[null,510244,"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA"]
[null,510246,"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga"]
[null,510263,"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen"]
[null,510265,"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga"]
[null,542450,"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm"]
[null,542455,"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga"]
[null,542460,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm"]
[null,542465,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga"]
[null,542470,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield"]
[null,542475,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga"]
[null,542480,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm"]
[null,542485,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga"]
[null,542490,"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm"]
[null,542495,"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga"]
[null,542500,"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm"]
[null,542505,"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga"]
[null,510197,"LED 17W Luminaire GE Evolve 3000K P4/P5"]
[null,542520,"Bourke Hill 17W LED Aeroscreen luminaire Top Entry "]
[null,542526,"Bourke Hill 34W LED Aeroscreen luminaire Top Entry"]
[null,542522,"Bourke Hill 17W LED Aeroscreen luminaire Side Entry"]
[null,542528,"Bourke Hill 34W LED Aeroscreen luminaire Side Entry"]
[null,542532,"Parkville 80W LED Aeroscreen luminaire Top Entry"]
[null,542536,"Parkville 100W LED Aeroscreen luminaire Top Entry"]
[null,542538,"Parkville 155W LED Aeroscreen luminaire Top Entry"]
[null,542534,"Parkville 80W LED Aeroscreen luminaire Side Entry"]
[null,542540,"Parkville 100W LED Aeroscreen luminaire Side Entry"]
[null,542542,"Parkville 155W LED Aeroscreen luminaire Side Entry"]
[null,542524,"Kensington 17W LED 3000k"]
[null,542530,"Kensington 34W LED 3000k"]
[null,"LED0210","LED210-Emilio Catenary 71W"]
[null,509984,"LED214-GE Area Lighter Flood Light 150W"]
[null,509986,"LED218-GE Area Lighter Flood Light 240W"]
[null,"LED0222","LED222-Sirkel Catenary 100W"]
[null,"LED0223","LED 76W Luminaire, IGNIS 1 036 RMS5 4000K, 675mA"]
[null,"LED0240","LED0240-GE EVOLVE CAT V LEOPARD 204W"]
[null,"LED0241","LED0241-GE EVOLVE CAT V LEOPARD 204W - Zhaga"]
[null,"LED0244","LED0244-GE EVOLVE CAT V LEOPARD 122W"]
[null,"LED0245","LED0245-GE EVOLVE CAT V LEOPARD 122W - Zhaga"]
[null,"LED0249","LED0249-StreetLED3 13.7W 3K DALI"]
[null,"LED0250","LED0250-StreetLED3 13.7W 3K SR + Zhaga"]
[null,"LED0253","LED0253-StreetLED3 24W 3K DALI Aeroscreen"]
[null,"LED0254","LED0254-StreetLED2 24W 3K SR Aeroscreen + Zhaga"]
[null,"LED0257","LED0257- 14W Bourke Hill Mk2 3K TOP ENTRY "]
[null,"LED0258","LED0258- 14W Bourke Hill Mk2 3K SIDE ENTRY "]
[null,"LED0260","LED0260- 16W Kensington 3000k "]
[null,"LED0262","LED0262- 24W Bourke Hill Mk2 3K TOP ENTRY "]
[null,"LED0264","LED0264- 24W Bourke Hill Mk2 3K SIDE ENTRY "]
[null,"LED0266","LED0266- 30W Kensington 3000k "]
[null,"LED0268","LED0268- 80W Parkville Mk2 4K TOP ENTRY "]
[null,"LED0270","LED0270- 80W Parkville Mk2 4K SIDE ENTRY "]
[null,"LED0272","LED0272- 100W Parkville Mk2 4K TOP ENTRY "]
[null,"LED0274","LED0274- 100W Parkville Mk2 4K SIDE ENTRY "]
[null,"LED0276","LED0276- 150W Parkville Mk2 4K TOP ENTRY "]
[null,"LED0278","LED0278- 150W Parkville Mk2 4K SIDE ENTRY "]
[null,"LED0280","LED0280- 14W Avenue Mk2 3K TOP ENTRY "]
[null,"LED0282","LED0282- 14W Avenue Mk2 3K SIDE ENTRY "]
[null,"LED0284","LED0284- 17W B2001 Mk2 3K "]
[null,"LED0286","LED0286- 24W Avenue Mk2 3K TOP ENTRY "]
[null,"LED0288","LED0288- 24W Avenue Mk2 3K SIDE ENTRY "]
[null,"LED0290","LED0290- 28W B2001 Mk2 3K "]
[null,"LED0292","LED0292-GE  Area Lighter Flood Light 500W"]
[null,"Deco adaptor","Decortive adaptor"]
[null,130932,"Ragbolt Assembly Type SL01"]
[null,131102,"Column 10m Seesaw Baseplate (R"]
[null,131220,"Bracket Nightwatch Timber Moun"]
[null,510275,"Visor Front Shaded GE Evolve L"]
[null,510280,"Glare Shield Rear St LED 2/3"]
[null,510285,"Glare Shield Front-Rear St LED"]
[null,510290,"Glare Shield 360° St LED 2/3"]
[null,542565,"Visor 16mm IGNIS Mini Front"]
[]
[null,"P20","4 Tonne Truck 2016"]
[null,"P21","Borer 2016"]
[null,"P22","EWP 2016"]
[null,"P23","Trailer/Jinker 2016"]
[null,"M10_Bolts_Washers","M10 x 75mm SS bolt, flat & spring washers"]
[null,"S/S_Band","Band S/S 16mm around pole. band $, buckle,  labour."]
[null,"Band_Bolts","Band (300mm) + bolts (200mm)"]
[null,"M16_Bolts_Washers","M16 x 200mm bolt, large flat & spring washers"]
[null,"M20_Bolts_Washers","M20 x 65mm bolt, flat & spring washers"]
[]
[null,null,"Hybrid Stocks (See Hybrid Calcs Sheet)"]
[null,"42W_CFL_Decorative",{"$f":"_xlfn.XLOOKUP($B391,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"42W Decorative Luminaire"}]
[null,"70W_HPS_Decorative",{"$f":"_xlfn.XLOOKUP($B392,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"70W Decorative Luminaire"}]
[null,"80W_MVA_Standard",{"$f":"_xlfn.XLOOKUP($B393,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"80W Mercury Vapour Standard Luminaire"}]
[null,"42W_CFL_Standard",{"$f":"_xlfn.XLOOKUP($B394,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"42W CFL Standard Luminaire"}]
[null,"70W_HPS_Standard",{"$f":"_xlfn.XLOOKUP($B395,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"Composite HPS 70W (Aero and Non-Aero)"}]
[null,"70W_HPS_TA_Standard",{"$f":"_xlfn.XLOOKUP($B396,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"Composite Twin Arc HPS 70W (Aero and Non-Aero)"}]
[null,"150W_HPS_Standard",{"$f":"_xlfn.XLOOKUP($B397,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"Composite HPS 150W (Aero and Non-Aero)"}]
[null,"250W_HPS_Standard",{"$f":"_xlfn.XLOOKUP($B398,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"Composite HPS 250W (Aero and Non-Aero)"}]
[null,"400W_HPS_Standard",{"$f":"_xlfn.XLOOKUP($B399,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"Composite HPS 400W (Aero and Non-Aero)"}]
[null,"400W_MH_Standard",{"$f":"_xlfn.XLOOKUP($B400,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"Composite MH 400W (Aero and Non-Aero)"}]
[null,"Cat_P_Bracket",{"$f":"_xlfn.XLOOKUP($B401,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"Category P Bracket"}]
[null,"Cat_V_Bracket",{"$f":"_xlfn.XLOOKUP($B402,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"Category V Bracket"}]
[null,"7.5_Single",{"$f":"_xlfn.XLOOKUP($B403,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"7.5m Single Outreach"}]
[null,"7.5_Double",{"$f":"_xlfn.XLOOKUP($B404,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"7.5m Double Outreach"}]
[null,"9.0_Single",{"$f":"_xlfn.XLOOKUP($B405,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"9.0m Single Outreach"}]
[null,"9.0_Double",{"$f":"_xlfn.XLOOKUP($B406,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"9.0m Double Outreach"}]
[null,"10.5_Single",{"$f":"_xlfn.XLOOKUP($B407,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"10.5m Single Outreach"}]
[null,"10.5_Double",{"$f":"_xlfn.XLOOKUP($B408,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"10.5m Double Outreach"}]
[null,"12.0_Single",{"$f":"_xlfn.XLOOKUP($B409,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"12.0m Single Outreach"}]
[null,"12.0_Double",{"$f":"_xlfn.XLOOKUP($B410,'C_CAPEX - Hybid Calcs'!$C$4:$C$111,'C_CAPEX - Hybid Calcs'!$D$4:$D$111)","v":"12.0m Double Outreach"}]

{"sheet":"I_OPEX Input","index":17,"n_rows":342,"n_cols":52,"rows_kept":342,"cut":false,"hidden":false,"merged":[[80,37,80,40],[0,1,0,2],[213,13,215,13],[74,5,74,7],[78,1,78,5],[325,1,325,2],[224,1,224,2],[229,1,229,5],[175,12,176,12],[197,12,198,12],[299,1,299,2],[323,1,323,2],[276,1,276,2],[301,1,301,2],[302,1,302,2],[277,1,277,2]]}
[null,"OPEX Input Data"]
[]
[null,"Labour Rates","FY24","FY25","FY26","FY27","FY28","FY29"]
[null," ",{"$f":"'I_Global Inputs'!$F$10","v":51.68},{"$f":"'I_Global Inputs'!$F$10","v":51.68},{"$f":"'I_Global Inputs'!$F$10","v":51.68},{"$f":"'I_Global Inputs'!$F$10","v":51.68},{"$f":"'I_Global Inputs'!$F$10","v":51.68},{"$f":"'I_Global Inputs'!$F$10","v":51.68}]
[]
[null,"On-Cost Rates","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,"Materials On-Cost Rate",{"$f":"'I_Global Inputs'!$F35","v":0.12447760702339632},{"$f":"'I_Global Inputs'!$F35","v":0.12447760702339632},{"$f":"'I_Global Inputs'!$F35","v":0.12447760702339632},{"$f":"'I_Global Inputs'!$F35","v":0.12447760702339632},{"$f":"'I_Global Inputs'!$F35","v":0.12447760702339632},{"$f":"'I_Global Inputs'!$F35","v":0.12447760702339632}]
[null,"Labour Ordinary On-Cost Rate",{"$f":"'I_Global Inputs'!$F37","v":0.51906564946936373},{"$f":"'I_Global Inputs'!$F37","v":0.51906564946936373},{"$f":"'I_Global Inputs'!$F37","v":0.51906564946936373},{"$f":"'I_Global Inputs'!$F37","v":0.51906564946936373},{"$f":"'I_Global Inputs'!$F37","v":0.51906564946936373},{"$f":"'I_Global Inputs'!$F37","v":0.51906564946936373}]
[null,"Labour Escalation Rate (Above CPI)",{"$f":"'I_Global Inputs'!$F36","v":0},{"$f":"'I_Global Inputs'!$F36","v":0},{"$f":"'I_Global Inputs'!$F36","v":0},{"$f":"'I_Global Inputs'!$F36","v":0},{"$f":"'I_Global Inputs'!$F36","v":0},{"$f":"'I_Global Inputs'!$F36","v":0}]
[]
[null,"Contractor Rate","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,"LED clean",{"$f":"'I_Global Inputs'!$F$14","v":55.745798394290816},{"$f":"'I_Global Inputs'!$F$14","v":55.745798394290816},{"$f":"'I_Global Inputs'!$F$14","v":55.745798394290816},{"$f":"'I_Global Inputs'!$F$14","v":55.745798394290816},{"$f":"'I_Global Inputs'!$F$14","v":55.745798394290816},{"$f":"'I_Global Inputs'!$F$14","v":55.745798394290816}]
[]
[null,"Overheads","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,"System overheads",{"$f":"'I_Global Inputs'!$F43","v":0.44592731042816636},{"$f":"C15","v":0.44592731042816636},{"$f":"D15","v":0.44592731042816636},{"$f":"E15","v":0.44592731042816636},{"$f":"F15","v":0.44592731042816636},{"$f":"G15","v":0.44592731042816636}]
[null,"Non-System",{"$f":"'I_Global Inputs'!$F$48","v":0},{"$f":"C16","v":0},{"$f":"D16","v":0},0,0,0]
[null,"Margin",{"$f":"'I_Global Inputs'!$F$51","v":0},{"$f":"C17","v":0},{"$f":"D17","v":0},{"$f":"E17","v":0},{"$f":"F17","v":0},{"$f":"G17","v":0}]
[null,"Total",{"$f":"SUM(C15:C17)","v":0.44592731042816636},{"$f":"SUM(D15:D17)","v":0.44592731042816636},0.44592731042816636,0.44592731042816636,0.44592731042816636,0.44592731042816636]
[]
[null,"Assumptions"]
[]
[null,"Task Estimation","Man hours"]
[null,"Spot Replacement Hours",{"$f":"1.62","v":1.62}]
[]
[null,"Plant Assumptions"]
[null,"Plant Material Type","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,"EWP",{"$f":"'I_Global Inputs'!F17","v":22.869935897435898},{"$f":"'I_Global Inputs'!$F17","v":22.869935897435898},{"$f":"'I_Global Inputs'!$F17","v":22.869935897435898},{"$f":"'I_Global Inputs'!$F17","v":22.869935897435898},{"$f":"'I_Global Inputs'!$F17","v":22.869935897435898},{"$f":"'I_Global Inputs'!$F17","v":22.869935897435898}]
[null,"Ute / Van",{"$f":"'I_Global Inputs'!$F21","v":15.164038461538462},{"$f":"'I_Global Inputs'!$F21","v":15.164038461538462},{"$f":"'I_Global Inputs'!$F21","v":15.164038461538462},{"$f":"'I_Global Inputs'!$F21","v":15.164038461538462},{"$f":"'I_Global Inputs'!$F21","v":15.164038461538462},{"$f":"'I_Global Inputs'!$F21","v":15.164038461538462}]
[]
[null,"Traffic Control Assumptions - SPOT","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,"Number of Controllers Required",{"$f":"'I_Global Inputs'!F73","v":3},{"$f":"C31","v":3},{"$f":"D31","v":3},3,3,3]
[null,"Hourly Rate for Controller ",{"$f":"61/(_xlfn.XLOOKUP($C$30,'I_Global Inputs'!$S$6:$Z$6,'I_Global Inputs'!$S$62:$Z$62)/_xlfn.XLOOKUP(\"FY22\",'I_Global Inputs'!$S$6:$Z$6,'I_Global Inputs'!$S$62:$Z$62))\n*1.1","v":61.086668996167873},{"$f":"$C$32","v":61.086668996167873},{"$f":"$C$32","v":61.086668996167873},61.086668996167873,61.086668996167873,61.086668996167873]
[null,"Minimum Hours for Controller",4,{"$f":"C33","v":4},4,4,4,4]
[null,"Number of Lights maintained per 4 hour stint (spot)",2.96,{"$f":"C34","v":2.96},2.96,2.96,2.96,2.96]
[null,"Base Traffic Control Cost per light",{"$f":"C31*C32*C33/C34","v":247.64865809257248},247.64865809257248,247.64865809257248,247.64865809257248,247.64865809257248,247.64865809257248]
[]
[null,"Percentage of Installations Requiring Traffic Control : Spot Replacement, Category P",{"$f":"1432/27277","v":5.2498441910767316E-2},{"$f":"C37","v":5.2498441910767316E-2},{"$f":"D37","v":5.2498441910767316E-2},5.2498441910767316E-2,5.2498441910767316E-2,5.2498441910767316E-2]
[null,"Percentage of Installations Requiring Traffic Control : Spot Replacement, Category V",{"$f":"7264/10714","v":0.67799141310434941},{"$f":"C38","v":0.67799141310434941},0.67799141310434941,0.67799141310434941,0.67799141310434941,0.67799141310434941]
[]
[]
[null,"Labour Rates","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,"EE Standard Labour Rate",{"$f":"C4*(1+C9)","v":51.68},51.68,51.68,51.68,51.68,51.68]
[null,"EE Standard Labour Rate (oncosted)",{"$f":"C42*(1+'I_OPEX Input'!C8)","v":78.505312764576715},{"$f":"D42*(1+'I_OPEX Input'!D8)","v":78.505312764576715},{"$f":"E42*(1+'I_OPEX Input'!E8)","v":78.505312764576715},{"$f":"F42*(1+'I_OPEX Input'!F8)","v":78.505312764576715},{"$f":"G42*(1+'I_OPEX Input'!G8)","v":78.505312764576715},{"$f":"H42*(1+'I_OPEX Input'!H8)","v":78.505312764576715}]
[null,"Pole Inspection and Treatment Labour Rate (oncosted)",{"$f":"'I_Global Inputs'!$F$12*(1+'I_Global Inputs'!$F$37)","v":60.113377320191347},{"$f":"'I_Global Inputs'!$F$12*(1+'I_Global Inputs'!$F$37)","v":60.113377320191347},{"$f":"'I_Global Inputs'!$F$12*(1+'I_Global Inputs'!$F$37)","v":60.113377320191347},{"$f":"'I_Global Inputs'!$F$12*(1+'I_Global Inputs'!$F$37)","v":60.113377320191347},{"$f":"'I_Global Inputs'!$F$12*(1+'I_Global Inputs'!$F$37)","v":60.113377320191347},{"$f":"'I_Global Inputs'!$F$12*(1+'I_Global Inputs'!$F$37)","v":60.113377320191347}]
[]
[null,"Labour & Plant (RATE)","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,"Spot Replacement Labour and Plant Cost",{"$f":"(($C23/2)*C27)+($C23*C43)","v":145.70325475553736},{"$f":"(($C23/2)*D27)+($C23*D43)","v":145.70325475553736},145.70325475553736,145.70325475553736,145.70325475553736,145.70325475553736]
[]
[null,"Pole Maintenance","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,"Shared Poles - All pole inspection cost is attributed to the reticulation pole.",{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,\"Shared or no pole\")","v":88673},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$F$8:$F$113,\"Shared or no pole\")","v":90003.094999999987},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$F$8:$F$113,\"Shared or no pole\")","v":91353.14142499998},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$F$8:$F$113,\"Shared or no pole\")","v":92723.438546374964},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$F$8:$F$113,\"Shared or no pole\")","v":94114.290124570587},{"$f":"SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$F$8:$F$113,\"Shared or no pole\")","v":95526.00447643912}]
[null,"Total Number of dedicated wood streetlight poles",{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$F$8:$F$119,\"Wood pole\")","v":10513},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$F$8:$F$113,\"Wood pole\")","v":10670.695},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$F$8:$F$113,\"Wood pole\")","v":10830.755425000001},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$F$8:$F$113,\"Wood pole\")","v":10993.216756374997},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$F$8:$F$113,\"Wood pole\")","v":11158.115007720622},{"$f":"SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$F$8:$F$113,\"Wood pole\")","v":11325.486732836431}]
[null,"Total Number of dedicated steel streetlight poles",{"$f":"SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$F$8:$F$113,\"Steel pole\")+SUMIFS('I_Number of assets'!M$8:M$113,'I_Number of assets'!$F$8:$F$113,\"Decorative\")","v":65446},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$F$8:$F$113,\"Steel pole\")+SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$F$8:$F$113,\"Decorative\")","v":66306.474999999977},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$F$8:$F$113,\"Steel pole\")+SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$F$8:$F$113,\"Decorative\")","v":67179.85712499998},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$F$8:$F$113,\"Steel pole\")+SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$F$8:$F$113,\"Decorative\")","v":68066.33998187496},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$F$8:$F$113,\"Steel pole\")+SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$F$8:$F$113,\"Decorative\")","v":68966.120081603091},{"$f":"SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$F$8:$F$113,\"Steel pole\")+SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$F$8:$F$113,\"Decorative\")","v":69879.396882827132}]
[null,"Pole Treatment Cost (oncosted)",{"$f":"5.37*(1+'I_OPEX Input'!C8)","v":8.1573825376504843},{"$f":"5.37*(1+'I_OPEX Input'!D8)","v":8.1573825376504843},{"$f":"5.37*(1+'I_OPEX Input'!E8)","v":8.1573825376504843},{"$f":"5.37*(1+'I_OPEX Input'!F8)","v":8.1573825376504843},{"$f":"5.37*(1+'I_OPEX Input'!G8)","v":8.1573825376504843},{"$f":"5.37*(1+'I_OPEX Input'!H8)","v":8.1573825376504843}]
[null,"Pole Inspection/Treatment Time (includes any travel)",0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Percentage of Poles >= 12 years and hence requiring drill hole and treatment (as determined from WASP)",0.69299999999999995,0.69299999999999995,0.69299999999999995,0.69299999999999995,0.69299999999999995,0.69299999999999995]
[null,"Pole Inspection Frequency",4.5,4.5,4.5,4.5,4.5,4.5]
[]
[null,"Annual Pole Maintenance Costs","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,"WOOD POLE",{"$f":"(((C44+C28)*C54)+(C53*C55))/C56","v":9.620394219879266},{"$f":"(((D44+D28)*D54)+(D53*D55))/D56","v":9.620394219879266},9.620394219879266,9.620394219879266,9.620394219879266,9.620394219879266]
[null,"STEEL POLE",{"$f":"((C44+C28)*C54)/C56","v":8.3641573090810901},{"$f":"((D44+D28)*D54)/D56","v":8.3641573090810901},8.3641573090810901,8.3641573090810901,8.3641573090810901,8.3641573090810901]
[null,"R/BOUT COLUMN",{"$f":"C60","v":8.3641573090810901},{"$f":"D60","v":8.3641573090810901},8.3641573090810901,8.3641573090810901,8.3641573090810901,8.3641573090810901]
[null,"SHARED OR NO POLE",0,0,0,0,0,0]
[null,"SUSPENDED",{"$f":"C59*2","v":19.240788439758532},{"$f":"D59*2","v":19.240788439758532},19.240788439758532,19.240788439758532,19.240788439758532,19.240788439758532]
[null,"NO CAPITAL",0,0,0,0,0,0]
[]
[null,"Street Light Patrol Cost (Cat V Light Only)","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,"Num Cat  V Lights",{"$f":"SUMIFS('I_Number of assets'!M$8:M$119,'I_Number of assets'!$J$8:$J$119,\"V\")","v":42638},{"$f":"SUMIFS('I_Number of assets'!N$8:N$113,'I_Number of assets'!$J$8:$J$113,\"V\")","v":41783.749341489085},{"$f":"SUMIFS('I_Number of assets'!O$8:O$113,'I_Number of assets'!$J$8:$J$113,\"V\")","v":41944.582636936168},{"$f":"SUMIFS('I_Number of assets'!P$8:P$113,'I_Number of assets'!$J$8:$J$113,\"V\")","v":42133.223478526175},{"$f":"SUMIFS('I_Number of assets'!Q$8:Q$113,'I_Number of assets'!$J$8:$J$113,\"V\")","v":42478.588502792059},{"$f":"SUMIFS('I_Number of assets'!R$8:R$113,'I_Number of assets'!$J$8:$J$113,\"V\")","v":43120.170964135148}]
[null,"Cost Total For Steet Light Patrol",214000,{"$f":"C68","v":214000},214000,214000,214000,214000]
[null,"Number of hours",{"$f":"C68/C4","v":4140.8668730650152},4140.8668730650152,4140.8668730650152,4140.8668730650152,4140.8668730650152,4140.8668730650152]
[null,"Cost Per Year",{"$f":"C68/C67","v":5.0189971387025656},{"$f":"D68/D67","v":5.1216083614475725},5.1019699457338925,5.0791271669272655,5.037832177166953,4.9628745715779461]
[]
[]
[]
[]
[null,"Lamp Stock"]
[]
[null,"Description"]
[]
[null,"• This table records the cost of lamps, ballast / igniters and PE Cells for different types of lanterns.\n• The lamp types were originally taken from WASP and the prices were originally taken from stores and are average prices across the different Depots.\n• The failure rates were taken from an email from Andrew Close at 10:04am on 1/02/2022. Any products which did not have a failure rate used the average for that type of bulb. PE Cell failure has not been updated\n• All costs were transferred from to 17/18 $ to 21/22 $\n• CPI 7.76% to get 18/19 to 21/22 (2.5% assumed for 20/21 to 21/22)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"List",{"$f":"U81","v":"Average LED failure rate"},{"$f":"Y81","v":"RP24-29"},{"$f":"AC81","v":"RP19-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RP19-24","RP19-24","RP19-24","RP19-24"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average LED failure rate","Average LED failure rate","Average LED failure rate","Average LED failure rate","RP24-29","RP24-29","RP24-29","RP24-29","RP19-24","RP19-24","RP19-24","RP19-24",null,null,null,null,null,"RP19-24"]
["Type","Mapping Code","Description","Lamp Cost","Lamp On-costed","Ballast / Igniter Cost","Ballast / Igniter On-costed","Bulb Failure Rate","Luminaire Failure Rate","Ballast / Ignitor Failure Rate","PE Cell Failure Rate","Bulk Maintenance","Remarks",null,null,null,null,null,null,null,"Bulb Failure Rate","Luminaire Failure Rate","Ballast / Ignitor Failure Rate","PE Cell Failure Rate","Bulb Failure Rate","Luminaire Failure Rate","Ballast / Ignitor Failure Rate","PE Cell Failure Rate","Bulb Failure Rate","Luminaire Failure Rate","Ballast / Ignitor Failure Rate","PE Cell Failure Rate",null,"RP24-29","RP19-24",null,null,"Bulb Failure","Luminaire Failure","Ballast Failure Rate","PE Cell Failure",null,{"$f":"'I_Number of assets'!N7","v":"FY25"},{"$f":"'I_Number of assets'!O7","v":"FY26"},{"$f":"'I_Number of assets'!P7","v":"FY27"},{"$f":"'I_Number of assets'!Q7","v":"FY28"},{"$f":"'I_Number of assets'!R7","v":"FY29"},"Total over RP24-29",null,"Goal seek AZ99 to zero by changing AZ93"]
[null,"LED0001","LED 36W Gerard Luminaire (Cat P3)",null,null,0,{"$f":"F83*(1 +'I_OPEX Input'!$C$7)","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B83,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B83,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B83,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B83,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0001",{"$f":"Y83","v":0},{"$f":"$AZ$83","v":1.0500000000000001E-2},{"$f":"AA83","v":0},{"$f":"AB83","v":1.09E-2},0,1.2699999999999999E-2,null,1.09E-2,{"$f":"_xlfn.XLOOKUP($T83,$AK$83:$AK$134,AL$83:AL$134,Y83)","v":0},{"$f":"_xlfn.XLOOKUP($T83,$AK$83:$AK$134,AM$83:AM$134,Z83)","v":4.6595744680851068E-3},{"$f":"_xlfn.XLOOKUP($T83,$AK$83:$AK$134,AN$83:AN$134,AA83)","v":0},{"$f":"_xlfn.XLOOKUP($T83,$AK$83:$AK$134,AO$83:AO$134,AB83)","v":1.09E-2},null,{"$f":"SUM(Y83:AB83)","v":2.3599999999999999E-2},{"$f":"SUM(AC83:AF83)","v":1.5559574468085107E-2},null,"LED0001",0,4.6595744680851068E-3,0,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T83,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":912},{"$f":"_xlfn.XLOOKUP($T83,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":912},{"$f":"_xlfn.XLOOKUP($T83,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":912},{"$f":"_xlfn.XLOOKUP($T83,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":912},{"$f":"_xlfn.XLOOKUP($T83,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":912},{"$f":"SUM(AQ83:AU83)","v":4560},null,"Failure rate to change",null,1.0500000000000001E-2]
[null,"LED0002","LED 23W Gerard Luminaire (Cat P3) - Aeroscreen",null,null,0,{"$f":"F84*(1 +'I_OPEX Input'!$C$7)","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B84,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B84,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B84,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B84,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0002",{"$f":"Y84","v":0},{"$f":"$AZ$83","v":1.0500000000000001E-2},{"$f":"AA84","v":0},{"$f":"AB84","v":1.09E-2},0,8.3000000000000001E-3,null,1.09E-2,{"$f":"_xlfn.XLOOKUP($T84,$AK$83:$AK$134,AL$83:AL$134,Y84)","v":0},{"$f":"_xlfn.XLOOKUP($T84,$AK$83:$AK$134,AM$83:AM$134,Z84)","v":4.6595744680851068E-3},{"$f":"_xlfn.XLOOKUP($T84,$AK$83:$AK$134,AN$83:AN$134,AA84)","v":0},{"$f":"_xlfn.XLOOKUP($T84,$AK$83:$AK$134,AO$83:AO$134,AB84)","v":1.09E-2},null,{"$f":"SUM(Y84:AB84)","v":1.9200000000000002E-2},{"$f":"SUM(AC84:AF84)","v":1.5559574468085107E-2},null,"LED0002",0,4.6595744680851068E-3,0,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T84,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":2441},{"$f":"_xlfn.XLOOKUP($T84,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":2441},{"$f":"_xlfn.XLOOKUP($T84,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":2441},{"$f":"_xlfn.XLOOKUP($T84,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":2441},{"$f":"_xlfn.XLOOKUP($T84,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":2441},{"$f":"SUM(AQ84:AU84)","v":12205}]
[null,"LED0003","LED 17W Gerard Luminaire (Cat P4/P5)",null,null,0,{"$f":"F85*(1 +'I_OPEX Input'!$C$7)","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B85,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B85,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B85,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B85,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0003",{"$f":"Y85","v":0},1.0500000000000001E-2,{"$f":"AA85","v":0},1.09E-2,0,6.7000000000000002E-3,null,1.09E-2,0,4.6595744680851068E-3,0,1.09E-2,null,1.7600000000000001E-2,1.5559574468085107E-2,null,"LED0003",0,4.6595744680851068E-3,0,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T85,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":25193},{"$f":"_xlfn.XLOOKUP($T85,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":25193},{"$f":"_xlfn.XLOOKUP($T85,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":25193},{"$f":"_xlfn.XLOOKUP($T85,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":25193},{"$f":"_xlfn.XLOOKUP($T85,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":25193},125965,null,"Calculated weighted average",null,{"$f":"SUMPRODUCT($Z$83:$Z$172,$AV$83:$AV$172)/SUM($AV$83:$AV$172)","v":6.7553001932190715E-3}]
[null,"LED0004","LED 17W Gerard Luminaire (Cat P4/P5) - Aeroscreen",null,null,0,{"$f":"F86*(1 +'I_OPEX Input'!$C$7)","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B86,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B86,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B86,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B86,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0004",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,4.6595744680851068E-3,0,1.09E-2,null,1.78E-2,1.5559574468085107E-2,null,"LED0004",0,4.6595744680851068E-3,0,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T86,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":64},{"$f":"_xlfn.XLOOKUP($T86,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":64},{"$f":"_xlfn.XLOOKUP($T86,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":64},{"$f":"_xlfn.XLOOKUP($T86,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":64},{"$f":"_xlfn.XLOOKUP($T86,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":64},320]
[null,"LED0005","LED 17W Gerard Luminaire - Louvred (Cat P4/P5 RRW)",null,null,0,{"$f":"F87*(1 +'I_OPEX Input'!$C$7)","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B87,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B87,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B87,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B87,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0005",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,4.6595744680851068E-3,0,1.09E-2,null,1.78E-2,1.5559574468085107E-2,null,"LED0005",0,4.6595744680851068E-3,0,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T87,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T87,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T87,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T87,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T87,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0006","LED 25W GE Evolve Luminaire (Cat P4/P5)",null,null,0,{"$f":"F88*(1 +'I_OPEX Input'!$C$7)","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B88,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B88,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B88,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B88,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0006",0,1.0500000000000001E-2,0,1.09E-2,0,1.0200000000000001E-2,null,1.09E-2,0,1.9909090909090908E-2,0,1.09E-2,null,2.1100000000000001E-2,3.0809090909090908E-2,null,"LED0006",0,1.9909090909090908E-2,0,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T88,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":4583},{"$f":"_xlfn.XLOOKUP($T88,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":4583},{"$f":"_xlfn.XLOOKUP($T88,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":4583},{"$f":"_xlfn.XLOOKUP($T88,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":4583},{"$f":"_xlfn.XLOOKUP($T88,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":4583},22915,null,"RP opex target",null,49.800703650579692]
[null,"LED0007","LED 35W Pecan Luminaire (Cat P3)",null,null,0,{"$f":"F89*(1 +'I_OPEX Input'!$C$7)","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B89,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B89,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B89,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B89,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0007",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,3.3597124454334375E-3,0,1.09E-2,null,1.78E-2,1.4259712445433437E-2,null,"LED0007",0,3.3597124454334375E-3,0,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T89,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":48},{"$f":"_xlfn.XLOOKUP($T89,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":48},{"$f":"_xlfn.XLOOKUP($T89,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":48},{"$f":"_xlfn.XLOOKUP($T89,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":48},{"$f":"_xlfn.XLOOKUP($T89,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":48},240,null,"Scenario opex difference",null,{"$f":"ABS('O_OPEX Tariff Summary'!BC1-AZ88)","v":49.800703650579692}]
[null,"LED0008","LED 29W Pecan Luminaire (Cat P3) - Aeroscreen",null,null,0,{"$f":"F90*(1 +'I_OPEX Input'!$C$7)","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B90,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B90,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B90,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B90,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0008",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,2.7917026517988316E-3,0,1.09E-2,null,1.78E-2,1.3691702651798832E-2,null,"LED0008",0,2.7917026517988316E-3,0,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T90,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":22},{"$f":"_xlfn.XLOOKUP($T90,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":22},{"$f":"_xlfn.XLOOKUP($T90,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":22},{"$f":"_xlfn.XLOOKUP($T90,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":22},{"$f":"_xlfn.XLOOKUP($T90,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":22},110]
[null,"LED0009","LED 42W Pecan Luminaire (Cat V5)",null,null,0,{"$f":"F91*(1 +'I_OPEX Input'!$C$7)","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B91,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B91,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B91,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B91,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0009",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,3.4571569067759485E-3,0,1.09E-2,null,1.78E-2,1.4357156906775949E-2,null,"LED0009",0,3.4571569067759485E-3,0,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T91,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":5},{"$f":"_xlfn.XLOOKUP($T91,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":5},{"$f":"_xlfn.XLOOKUP($T91,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":5},{"$f":"_xlfn.XLOOKUP($T91,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":5},{"$f":"_xlfn.XLOOKUP($T91,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":5},25]
[null,"LED0010","LED 36W Pecan Luminaire (Cat V5) - Aeroscreen",null,null,0,{"$f":"F92*(1 +'I_OPEX Input'!$C$7)","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B92,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B92,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B92,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B92,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0010",0,1.0500000000000001E-2,0,1.09E-2,0,1.89E-2,null,1.09E-2,0,3.4571569067759485E-3,0,1.09E-2,null,2.98E-2,1.4357156906775949E-2,null,"LED0010",0,3.4571569067759485E-3,0,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T92,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":53},{"$f":"_xlfn.XLOOKUP($T92,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":53},{"$f":"_xlfn.XLOOKUP($T92,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":53},{"$f":"_xlfn.XLOOKUP($T92,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":53},{"$f":"_xlfn.XLOOKUP($T92,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":53},265]
[null,"LED0011","LED 105W Aldridge Luminaire (Cat V3)",null,null,0,{"$f":"F93*(1 +'I_OPEX Input'!$C$7)","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B93,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B93,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B93,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B93,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0011",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,3.4571569067759485E-3,0,1.09E-2,null,1.78E-2,1.4357156906775949E-2,null,"LED0011",0,3.4571569067759485E-3,0,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T93,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":11},{"$f":"_xlfn.XLOOKUP($T93,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":11},{"$f":"_xlfn.XLOOKUP($T93,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":11},{"$f":"_xlfn.XLOOKUP($T93,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":11},{"$f":"_xlfn.XLOOKUP($T93,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":11},55]
[null,"LED0012","LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.",null,null,0,{"$f":"F94*(1 +'I_OPEX Input'!$C$7)","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B94,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B94,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B94,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B94,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0012",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8256194483403455E-3,0,1.09E-2,null,1.78E-2,1.7725619448340346E-2,null,"LED0012",0,6.8256194483403455E-3,0,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T94,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":81},{"$f":"_xlfn.XLOOKUP($T94,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":81},{"$f":"_xlfn.XLOOKUP($T94,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":81},{"$f":"_xlfn.XLOOKUP($T94,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":81},{"$f":"_xlfn.XLOOKUP($T94,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":81},405]
[null,"LED0013","LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.",null,null,0,{"$f":"F95*(1 +'I_OPEX Input'!$C$7)","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B95,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B95,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B95,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B95,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0013",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8256194483403455E-3,0,1.09E-2,null,1.78E-2,1.7725619448340346E-2,null,"LED0013",0,6.8256194483403455E-3,0,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T95,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":72},{"$f":"_xlfn.XLOOKUP($T95,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":72},{"$f":"_xlfn.XLOOKUP($T95,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":72},{"$f":"_xlfn.XLOOKUP($T95,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":72},{"$f":"_xlfn.XLOOKUP($T95,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":72},360]
[null,"LED0014","LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.",null,null,0,{"$f":"F96*(1 +'I_OPEX Input'!$C$7)","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B96,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B96,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B96,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B96,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0014",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8256194483403455E-3,0,1.09E-2,null,1.78E-2,1.7725619448340346E-2,null,"LED0014",0,6.8256194483403455E-3,0,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T96,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":11},{"$f":"_xlfn.XLOOKUP($T96,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":11},{"$f":"_xlfn.XLOOKUP($T96,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":11},{"$f":"_xlfn.XLOOKUP($T96,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":11},{"$f":"_xlfn.XLOOKUP($T96,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":11},55]
[null,"LED0015","LED 100W Aldridge Luminaire - Brownfield",null,null,0,{"$f":"F97*(1 +'I_OPEX Input'!$C$7)","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B97,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B97,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B97,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B97,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0015",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8256194483403455E-3,0,1.09E-2,null,1.78E-2,1.7725619448340346E-2,null,"LED0015",0,6.8256194483403455E-3,0,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T97,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T97,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T97,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T97,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T97,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0016","LED 200W Aldridge Luminaire - Brownfield",null,null,0,{"$f":"F98*(1 +'I_OPEX Input'!$C$7)","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B98,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B98,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B98,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B98,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0016",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8256194483403455E-3,0,1.09E-2,null,1.78E-2,1.7725619448340346E-2,null,"LED0016",0,6.8256194483403455E-3,0,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T98,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T98,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T98,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T98,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T98,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0017","LED 300W Aldridge Luminaire - Brownfield",null,null,0,{"$f":"F99*(1 +'I_OPEX Input'!$C$7)","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B99,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B99,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B99,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B99,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0017",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,{"$f":"_xlfn.XLOOKUP($T99,$AK$83:$AK$134,AM$83:AM$134,Z99)","v":6.8256194483403455E-3},{"$f":"_xlfn.XLOOKUP($T99,$AK$83:$AK$134,AN$83:AN$134,AA99)","v":0},{"$f":"_xlfn.XLOOKUP($T99,$AK$83:$AK$134,AO$83:AO$134,AB99)","v":1.09E-2},null,1.78E-2,1.7725619448340346E-2,null,"LED0017",0,6.8256194483403455E-3,0,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T99,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T99,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T99,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T99,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T99,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0101",{"$f":"VLOOKUP(B100,I_CAPEX!W:AH,2,FALSE)","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B100,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B100,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B100,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B100,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0101",0,1.0500000000000001E-2,0,1.09E-2,0,8.0999999999999996E-3,null,1.09E-2,0,8.0999999999999996E-3,0,1.09E-2,null,1.9E-2,1.9E-2,null,"LED0018",0,4.7000000000000002E-3,0,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T100,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":25984.856674246097},{"$f":"_xlfn.XLOOKUP($T100,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":26805.974391471282},{"$f":"_xlfn.XLOOKUP($T100,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":27640.22999217207},{"$f":"_xlfn.XLOOKUP($T100,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":28332.784135385995},{"$f":"_xlfn.XLOOKUP($T100,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":28772.903231818695},137536.74842509415]
[null,"LED0103",{"$f":"VLOOKUP(B101,I_CAPEX!W:AH,2,FALSE)","v":"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B101,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B101,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B101,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B101,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0103",0,1.0500000000000001E-2,0,1.09E-2,0,8.0999999999999996E-3,null,1.09E-2,0,8.0999999999999996E-3,0,1.09E-2,null,1.9E-2,1.9E-2,null,"FLU0060",1.8918542137321626E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T101,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":81},{"$f":"_xlfn.XLOOKUP($T101,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":81},{"$f":"_xlfn.XLOOKUP($T101,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":81},{"$f":"_xlfn.XLOOKUP($T101,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":81},{"$f":"_xlfn.XLOOKUP($T101,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":81},405]
[null,"LED0105",{"$f":"VLOOKUP(B102,I_CAPEX!W:AH,2,FALSE)","v":"LED 17W Luminaire StreetLED3  3000K P4/P5"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B102,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B102,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B102,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B102,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0105",0,1.0500000000000001E-2,0,1.09E-2,0,1.1900000000000001E-2,null,1.09E-2,0,1.1900000000000001E-2,0,1.09E-2,null,2.2800000000000001E-2,2.2800000000000001E-2,null,"FLU0130",1.8918542137321626E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T102,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":33181.666367381433},{"$f":"_xlfn.XLOOKUP($T102,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":35013.676164571669},{"$f":"_xlfn.XLOOKUP($T102,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":36873.857980352805},{"$f":"_xlfn.XLOOKUP($T102,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":38418.347470159504},{"$f":"_xlfn.XLOOKUP($T102,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":39401.053765712481},182888.60174817787]
[null,"LED0107",{"$f":"VLOOKUP(B103,I_CAPEX!W:AH,2,FALSE)","v":"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B103,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B103,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B103,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B103,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0107",0,1.0500000000000001E-2,0,1.09E-2,0,1.1900000000000001E-2,null,1.09E-2,0,1.1900000000000001E-2,0,1.09E-2,null,2.2800000000000001E-2,2.2800000000000001E-2,null,"HPS0010",0.10879999999999999,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T103,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":7},{"$f":"_xlfn.XLOOKUP($T103,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":7},{"$f":"_xlfn.XLOOKUP($T103,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":7},{"$f":"_xlfn.XLOOKUP($T103,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":7},{"$f":"_xlfn.XLOOKUP($T103,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":7},35]
[null,"LED0109",{"$f":"VLOOKUP(B104,I_CAPEX!W:AH,2,FALSE)","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B104,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B104,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B104,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B104,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0109",0,1.0500000000000001E-2,0,1.09E-2,0,2.06E-2,null,1.09E-2,0,2.06E-2,0,1.09E-2,null,3.15E-2,3.15E-2,null,"HPS0010-TA",1.9199999999999998E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T104,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":777.2741785512427},{"$f":"_xlfn.XLOOKUP($T104,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":800.89746978075402},{"$f":"_xlfn.XLOOKUP($T104,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":824.87511037870797},{"$f":"_xlfn.XLOOKUP($T104,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":844.78088385025092},{"$f":"_xlfn.XLOOKUP($T104,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":857.45259710800474},4105.2802396689603]
[null,"LED0111",{"$f":"VLOOKUP(B105,I_CAPEX!W:AH,2,FALSE)","v":"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B105,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B105,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B105,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B105,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0111",0,1.0500000000000001E-2,0,1.09E-2,0,2.06E-2,null,1.09E-2,0,2.06E-2,0,1.09E-2,null,3.15E-2,3.15E-2,null,"HPS0020",0.10879999999999999,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T105,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T105,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T105,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T105,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T105,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0113",{"$f":"VLOOKUP(B106,I_CAPEX!W:AH,2,FALSE)","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B106,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B106,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B106,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B106,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0113",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,"HPS0090",4.1200000000000001E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T106,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":156.69187684322134},{"$f":"_xlfn.XLOOKUP($T106,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":161.45413183909096},{"$f":"_xlfn.XLOOKUP($T106,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":166.28782065989864},{"$f":"_xlfn.XLOOKUP($T106,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":170.30065563028924},{"$f":"_xlfn.XLOOKUP($T106,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":172.85516546474361},827.58965043724379]
[null,"LED0115",{"$f":"VLOOKUP(B107,I_CAPEX!W:AH,2,FALSE)","v":"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B107,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B107,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B107,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B107,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0115",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,"HPS0110",4.2099999999999999E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T107,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T107,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T107,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T107,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T107,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0117",{"$f":"VLOOKUP(B108,I_CAPEX!W:AH,2,FALSE)","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B108,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B108,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B108,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B108,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0117",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,"HPS0120",4.2099999999999999E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T108,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":359.77279617292265},{"$f":"_xlfn.XLOOKUP($T108,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":370.70718428843918},{"$f":"_xlfn.XLOOKUP($T108,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":381.80558822568838},{"$f":"_xlfn.XLOOKUP($T108,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":391.01926851954579},{"$f":"_xlfn.XLOOKUP($T108,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":396.88455754733894},1900.1893947539349]
[null,"LED0119",{"$f":"VLOOKUP(B109,I_CAPEX!W:AH,2,FALSE)","v":"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B109,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B109,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B109,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B109,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0119",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,"HPS0170",3.8300000000000001E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T109,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T109,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T109,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T109,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T109,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0121",{"$f":"VLOOKUP(B110,I_CAPEX!W:AH,2,FALSE)","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B110,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B110,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B110,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B110,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0121",0,1.0500000000000001E-2,0,1.09E-2,0,4.4000000000000003E-3,null,1.09E-2,0,4.4000000000000003E-3,0,1.09E-2,null,1.5300000000000001E-2,1.5300000000000001E-2,null,"HPS0180",3.8300000000000001E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T110,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":9034.5237411446833},{"$f":"_xlfn.XLOOKUP($T110,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":9309.1053384065362},{"$f":"_xlfn.XLOOKUP($T110,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":9587.8056596273163},{"$f":"_xlfn.XLOOKUP($T110,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":9819.1772759464166},{"$f":"_xlfn.XLOOKUP($T110,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":9966.4649350856125},47717.076950210561]
[null,"LED0123",{"$f":"VLOOKUP(B111,I_CAPEX!W:AH,2,FALSE)","v":"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B111,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B111,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B111,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B111,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0123",0,1.0500000000000001E-2,0,1.09E-2,0,4.4000000000000003E-3,null,1.09E-2,0,4.4000000000000003E-3,0,1.09E-2,null,1.5300000000000001E-2,1.5300000000000001E-2,null,"HPS0190",3.8300000000000001E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T111,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":37},{"$f":"_xlfn.XLOOKUP($T111,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":37},{"$f":"_xlfn.XLOOKUP($T111,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":37},{"$f":"_xlfn.XLOOKUP($T111,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":37},{"$f":"_xlfn.XLOOKUP($T111,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":37},185]
[null,"LED0125",{"$f":"VLOOKUP(B112,I_CAPEX!W:AH,2,FALSE)","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B112,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B112,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B112,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B112,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0125",0,1.0500000000000001E-2,0,1.09E-2,0,2.8E-3,null,1.09E-2,0,2.8E-3,0,1.09E-2,null,1.37E-2,1.37E-2,null,"HPS0170-TA",1.17E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T112,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":25404.618034447823},{"$f":"_xlfn.XLOOKUP($T112,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":26191.961550151977},{"$f":"_xlfn.XLOOKUP($T112,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":27001.764944275583},{"$f":"_xlfn.XLOOKUP($T112,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":27653.101418439717},{"$f":"_xlfn.XLOOKUP($T112,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":28073.600253292811},134325.0462006079]
[null,"LED0127",{"$f":"VLOOKUP(B113,I_CAPEX!W:AH,2,FALSE)","v":"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B113,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B113,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B113,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B113,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0127",0,1.0500000000000001E-2,0,1.09E-2,0,2.8E-3,null,1.09E-2,0,2.8E-3,0,1.09E-2,null,1.37E-2,1.37E-2,null,"HPS0020-TA",1.72E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T113,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":71},{"$f":"_xlfn.XLOOKUP($T113,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":71},{"$f":"_xlfn.XLOOKUP($T113,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":71},{"$f":"_xlfn.XLOOKUP($T113,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":71},{"$f":"_xlfn.XLOOKUP($T113,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":71},355]
[null,"LED0129",{"$f":"VLOOKUP(B114,I_CAPEX!W:AH,2,FALSE)","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B114,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B114,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B114,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B114,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0129",0,1.0500000000000001E-2,0,1.09E-2,0,6.1999999999999998E-3,null,1.09E-2,0,6.1999999999999998E-3,0,1.09E-2,null,1.7100000000000001E-2,1.7100000000000001E-2,null,"HPS0090-TA",1.534725242859214E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T114,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":1573.4325842696628},{"$f":"_xlfn.XLOOKUP($T114,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":1630.2865168539324},{"$f":"_xlfn.XLOOKUP($T114,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":1687.140449438202},{"$f":"_xlfn.XLOOKUP($T114,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":1735.4662921348311},{"$f":"_xlfn.XLOOKUP($T114,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":1765.3146067415726},8391.6404494382004]
[null,"LED0131",{"$f":"VLOOKUP(B115,I_CAPEX!W:AH,2,FALSE)","v":"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B115,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B115,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B115,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B115,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0131",0,{"$f":"$AZ$83","v":1.0500000000000001E-2},0,1.09E-2,0,6.1999999999999998E-3,null,1.09E-2,0,6.1999999999999998E-3,0,1.09E-2,null,1.7100000000000001E-2,1.7100000000000001E-2,null,"HPS0110-TA",1.9400000000000001E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T115,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T115,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T115,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T115,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T115,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0133",{"$f":"VLOOKUP(B116,I_CAPEX!W:AH,2,FALSE)","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B116,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B116,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B116,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B116,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0133",0,1.0500000000000001E-2,0,1.09E-2,0,2.0999999999999999E-3,null,1.09E-2,0,2.0999999999999999E-3,0,1.09E-2,null,1.2999999999999999E-2,1.2999999999999999E-2,null,"HPS0200-TA",2.2889115641661503E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T116,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":9933.4402977715836},{"$f":"_xlfn.XLOOKUP($T116,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":10235.34220000974},{"$f":"_xlfn.XLOOKUP($T116,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":10541.772630781468},{"$f":"_xlfn.XLOOKUP($T116,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":10796.165247720179},{"$f":"_xlfn.XLOOKUP($T116,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":10958.107726435983},52464.828102718951]
[null,"LED0135",{"$f":"VLOOKUP(B117,I_CAPEX!W:AH,2,FALSE)","v":"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B117,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B117,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B117,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B117,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0135",0,1.0500000000000001E-2,0,1.09E-2,0,2.0999999999999999E-3,null,1.09E-2,0,2.0999999999999999E-3,0,1.09E-2,null,1.2999999999999999E-2,1.2999999999999999E-2,null,"MVA0010",8.8800000000000004E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T117,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":39},{"$f":"_xlfn.XLOOKUP($T117,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":39},{"$f":"_xlfn.XLOOKUP($T117,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":39},{"$f":"_xlfn.XLOOKUP($T117,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":39},{"$f":"_xlfn.XLOOKUP($T117,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":39},195]
[null,"LED0137",{"$f":"VLOOKUP(B118,I_CAPEX!W:AH,2,FALSE)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B118,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B118,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B118,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B118,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0137",0,1.0500000000000001E-2,0,1.09E-2,0,3.3E-3,null,1.09E-2,0,3.3E-3,0,1.09E-2,null,1.4200000000000001E-2,1.4200000000000001E-2,null,"MVA0020",5.45E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T118,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":6017.174244301862},{"$f":"_xlfn.XLOOKUP($T118,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":6200.0511022682504},{"$f":"_xlfn.XLOOKUP($T118,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":6385.6711131041357},{"$f":"_xlfn.XLOOKUP($T118,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":6539.76925601315},{"$f":"_xlfn.XLOOKUP($T118,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":6637.8657948533473},31780.531510540746]
[null,"LED0139",{"$f":"VLOOKUP(B119,I_CAPEX!W:AH,2,FALSE)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B119,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B119,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B119,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B119,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0139",0,1.0500000000000001E-2,0,1.09E-2,0,3.3E-3,null,1.09E-2,0,3.3E-3,0,1.09E-2,null,1.4200000000000001E-2,1.4200000000000001E-2,null,"MVA0080",7.5800000000000006E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T119,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T119,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T119,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T119,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T119,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0141",{"$f":"VLOOKUP(B120,I_CAPEX!W:AH,2,FALSE)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B120,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B120,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B120,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B120,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0141",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,"MVA0190",0.1037,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T120,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":14.432146551349334},{"$f":"_xlfn.XLOOKUP($T120,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":14.870775300968907},{"$f":"_xlfn.XLOOKUP($T120,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":15.315983481832774},{"$f":"_xlfn.XLOOKUP($T120,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":15.685586702789802},{"$f":"_xlfn.XLOOKUP($T120,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":15.920870503331649},76.225362540272471]
[null,"LED0143",{"$f":"VLOOKUP(B121,I_CAPEX!W:AH,2,FALSE)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B121,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B121,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B121,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B121,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0143",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,"MVA0220",0.1255,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T121,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T121,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T121,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T121,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T121,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0145",{"$f":"VLOOKUP(B122,I_CAPEX!W:AH,2,FALSE)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B122,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B122,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B122,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B122,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0145",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,"MVA0230",5.7628022953211599E-3,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T122,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":231.94521243240001},{"$f":"_xlfn.XLOOKUP($T122,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":238.99460305128599},{"$f":"_xlfn.XLOOKUP($T122,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":246.14973452945526},{"$f":"_xlfn.XLOOKUP($T122,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":252.08978629483613},{"$f":"_xlfn.XLOOKUP($T122,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":255.87113308925868},1225.0504693972359]
[null,"LED0147",{"$f":"VLOOKUP(B123,I_CAPEX!W:AH,2,FALSE)","v":"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B123,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B123,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B123,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B123,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0147",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,"MHR0060",9.5000000000000001E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T123,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T123,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T123,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T123,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T123,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0149",{"$f":"VLOOKUP(B124,I_CAPEX!W:AH,2,FALSE)","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B124,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B124,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B124,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B124,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0149",0,1.0500000000000001E-2,0,1.09E-2,0,1.8E-3,null,1.09E-2,0,1.8E-3,0,1.09E-2,null,1.2699999999999999E-2,1.2699999999999999E-2,null,"MHR0070",9.5000000000000001E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T124,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":1933.9076378808106},{"$f":"_xlfn.XLOOKUP($T124,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":1992.6838903298335},{"$f":"_xlfn.XLOOKUP($T124,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":2052.3417865655915},{"$f":"_xlfn.XLOOKUP($T124,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":2101.8686181738335},{"$f":"_xlfn.XLOOKUP($T124,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":2133.396647446441},10214.198580396511]
[null,"LED0151",{"$f":"VLOOKUP(B125,I_CAPEX!W:AH,2,FALSE)","v":"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B125,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B125,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B125,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B125,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0151",0,1.0500000000000001E-2,0,1.09E-2,0,1.8E-3,null,1.09E-2,0,1.8E-3,0,1.09E-2,null,1.2699999999999999E-2,1.2699999999999999E-2,null,"INC0030",2.4994096812278623E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T125,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T125,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T125,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T125,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T125,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0153",{"$f":"VLOOKUP(B126,I_CAPEX!W:AH,2,FALSE)","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B126,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B126,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B126,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B126,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0153",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,"MHR0100",0.28889999999999999,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T126,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":10.308676108106667},{"$f":"_xlfn.XLOOKUP($T126,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":10.621982357834932},{"$f":"_xlfn.XLOOKUP($T126,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":10.939988201309124},{"$f":"_xlfn.XLOOKUP($T126,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":11.203990501992717},{"$f":"_xlfn.XLOOKUP($T126,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":11.372050359522607},54.446687528766049]
[null,"LED0155",{"$f":"VLOOKUP(B127,I_CAPEX!W:AH,2,FALSE)","v":"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B127,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B127,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B127,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B127,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0155",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,"HPS0210",1.6742457194827788E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T127,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T127,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T127,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T127,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T127,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0157",{"$f":"VLOOKUP(B128,I_CAPEX!W:AH,2,FALSE)","v":"LED 17W Luminaire GE Evolve 3000K P4/P5"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B128,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B128,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B128,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B128,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0157",0,1.0500000000000001E-2,0,1.09E-2,0,3.5000000000000001E-3,null,1.09E-2,0,3.5000000000000001E-3,0,1.09E-2,null,1.44E-2,1.44E-2,null,"FLU0350",3.7900000000000003E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T128,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":14706.357335824971},{"$f":"_xlfn.XLOOKUP($T128,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":15153.320031687315},{"$f":"_xlfn.XLOOKUP($T128,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":15606.987167987594},{"$f":"_xlfn.XLOOKUP($T128,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":15983.612850142807},{"$f":"_xlfn.XLOOKUP($T128,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":16223.367042894948},77673.644428537635]
[null,"LED0159",{"$f":"VLOOKUP(B129,I_CAPEX!W:AH,2,FALSE)","v":"Bourke Hill 17W LED Aeroscreen luminaire Top Entry "},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B129,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B129,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B129,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B129,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0159",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,"FLU0355",3.7900000000000003E-2,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T129,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":1547.3322838268107},{"$f":"_xlfn.XLOOKUP($T129,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":1594.3595519110233},{"$f":"_xlfn.XLOOKUP($T129,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":1642.0922290164992},{"$f":"_xlfn.XLOOKUP($T129,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":1681.7189743491067},{"$f":"_xlfn.XLOOKUP($T129,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":1706.9447589643435},8172.447798067783]
[null,"LED0163",{"$f":"VLOOKUP(B130,I_CAPEX!W:AH,2,FALSE)","v":"Bourke Hill 34W LED Aeroscreen luminaire Top Entry"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B130,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B130,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B130,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B130,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0163",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,"FLU0360",0.05,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T130,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":469.04476291885334},{"$f":"_xlfn.XLOOKUP($T130,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":483.30019728148943},{"$f":"_xlfn.XLOOKUP($T130,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":497.76946315956508},{"$f":"_xlfn.XLOOKUP($T130,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":509.78156784066852},{"$f":"_xlfn.XLOOKUP($T130,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":517.42829135827856},2477.324282558855]
[null,"LED0167",{"$f":"VLOOKUP(B131,I_CAPEX!W:AH,2,FALSE)","v":"Bourke Hill 17W LED Aeroscreen luminaire Side Entry"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B131,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B131,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B131,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B131,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0167",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,{"$f":"_xlfn.XLOOKUP($T131,$AK$83:$AK$134,AN$83:AN$134,AA131)","v":0},{"$f":"_xlfn.XLOOKUP($T131,$AK$83:$AK$134,AO$83:AO$134,AB131)","v":1.09E-2},null,1.78E-2,1.78E-2,null,"FLU0370",0.05,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T131,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":9.2778084972960002},{"$f":"_xlfn.XLOOKUP($T131,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":9.5597841220514379},{"$f":"_xlfn.XLOOKUP($T131,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":9.8459893811782102},{"$f":"_xlfn.XLOOKUP($T131,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":10.083591451793444},{"$f":"_xlfn.XLOOKUP($T131,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":10.234845323570344},49.002018775889439]
[null,"LED0171",{"$f":"VLOOKUP(B132,I_CAPEX!W:AH,2,FALSE)","v":"Bourke Hill 34W LED Aeroscreen luminaire Side Entry"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B132,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B132,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B132,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B132,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0171",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,"LPS0030",0.08,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T132,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":1},{"$f":"_xlfn.XLOOKUP($T132,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":1},{"$f":"_xlfn.XLOOKUP($T132,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":1},{"$f":"_xlfn.XLOOKUP($T132,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":1},{"$f":"_xlfn.XLOOKUP($T132,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":1},5]
[null,"LED0175",{"$f":"VLOOKUP(B133,I_CAPEX!W:AH,2,FALSE)","v":"Parkville 80W LED Aeroscreen luminaire Top Entry"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B133,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B133,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B133,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B133,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0175",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,"LPS0040",0.08,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T133,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":102.05589347025601},{"$f":"_xlfn.XLOOKUP($T133,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":105.15762534256584},{"$f":"_xlfn.XLOOKUP($T133,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":108.30588319296032},{"$f":"_xlfn.XLOOKUP($T133,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":110.91950596972789},{"$f":"_xlfn.XLOOKUP($T133,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":112.5832985592738},539.02220653478389]
[null,"LED0179",{"$f":"VLOOKUP(B134,I_CAPEX!W:AH,2,FALSE)","v":"Parkville 100W LED Aeroscreen luminaire Top Entry"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B134,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B134,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B134,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B134,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0179",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,"LPS0050",0.08,0,4.3584905660377362E-3,1.09E-2,null,{"$f":"_xlfn.XLOOKUP($T134,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":14.432146551349334},{"$f":"_xlfn.XLOOKUP($T134,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":14.870775300968905},{"$f":"_xlfn.XLOOKUP($T134,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":15.31598348183277},{"$f":"_xlfn.XLOOKUP($T134,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":15.6855867027898},{"$f":"_xlfn.XLOOKUP($T134,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":15.920870503331647},76.225362540272457]
[null,"LED0183",{"$f":"VLOOKUP(B135,I_CAPEX!W:AH,2,FALSE)","v":"Parkville 155W LED Aeroscreen luminaire Top Entry"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B135,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B135,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B135,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B135,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0183",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T135,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":268.02557881077331},{"$f":"_xlfn.XLOOKUP($T135,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":276.17154130370824},{"$f":"_xlfn.XLOOKUP($T135,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":284.43969323403718},{"$f":"_xlfn.XLOOKUP($T135,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":291.30375305181059},{"$f":"_xlfn.XLOOKUP($T135,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":295.67330934758775},1415.6138757479171]
[null,"LED0187",{"$f":"VLOOKUP(B136,I_CAPEX!W:AH,2,FALSE)","v":"Parkville 80W LED Aeroscreen luminaire Side Entry"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B136,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B136,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B136,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B136,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0187",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T136,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":4.1234704432426659},{"$f":"_xlfn.XLOOKUP($T136,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":4.2487929431339726},{"$f":"_xlfn.XLOOKUP($T136,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":4.3759952805236493},{"$f":"_xlfn.XLOOKUP($T136,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":4.4815962007970871},{"$f":"_xlfn.XLOOKUP($T136,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":4.548820143809043},21.778675011506419]
[null,"LED0191",{"$f":"VLOOKUP(B137,I_CAPEX!W:AH,2,FALSE)","v":"Parkville 100W LED Aeroscreen luminaire Side Entry"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B137,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B137,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B137,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B137,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0191",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T137,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T137,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T137,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T137,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T137,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0195",{"$f":"VLOOKUP(B138,I_CAPEX!W:AH,2,FALSE)","v":"Parkville 155W LED Aeroscreen luminaire Side Entry"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B138,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B138,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B138,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B138,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0195",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T138,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":3.0926028324319996},{"$f":"_xlfn.XLOOKUP($T138,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":3.1865947073504794},{"$f":"_xlfn.XLOOKUP($T138,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":3.2819964603927363},{"$f":"_xlfn.XLOOKUP($T138,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":3.3611971505978144},{"$f":"_xlfn.XLOOKUP($T138,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":3.411615107856782},16.33400625862981]
[null,"LED0199",{"$f":"VLOOKUP(B139,I_CAPEX!W:AH,2,FALSE)","v":"Kensington 17W LED 3000k"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B139,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B139,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B139,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B139,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0199",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T139,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":426.779190875616},{"$f":"_xlfn.XLOOKUP($T139,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":439.75006961436623},{"$f":"_xlfn.XLOOKUP($T139,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":452.91551153419772},{"$f":"_xlfn.XLOOKUP($T139,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":463.84520678249845},{"$f":"_xlfn.XLOOKUP($T139,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":470.80288488423594},2254.0928636909143]
[null,"LED0203",{"$f":"VLOOKUP(B140,I_CAPEX!W:AH,2,FALSE)","v":"Kensington 34W LED 3000k"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B140,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B140,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B140,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B140,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0203",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T140,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":156.69187684322134},{"$f":"_xlfn.XLOOKUP($T140,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":161.45413183909099},{"$f":"_xlfn.XLOOKUP($T140,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":166.28782065989867},{"$f":"_xlfn.XLOOKUP($T140,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":170.3006556302893},{"$f":"_xlfn.XLOOKUP($T140,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":172.85516546474364},827.5896504372439]
[null,"LED0210",{"$f":"VLOOKUP(B141,I_CAPEX!W:AH,2,FALSE)","v":"LED210-Emilio Catenary 71W"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B141,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B141,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B141,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B141,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0210",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T141,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":4},{"$f":"_xlfn.XLOOKUP($T141,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":4},{"$f":"_xlfn.XLOOKUP($T141,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":4},{"$f":"_xlfn.XLOOKUP($T141,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":4},{"$f":"_xlfn.XLOOKUP($T141,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":4},20]
[null,"LED0214",{"$f":"VLOOKUP(B142,I_CAPEX!W:AH,2,FALSE)","v":"LED214-GE Area Lighter Flood Light 150W"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B142,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B142,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B142,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B142,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0214",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T142,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":564.64748201438852},{"$f":"_xlfn.XLOOKUP($T142,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":564.64748201438852},{"$f":"_xlfn.XLOOKUP($T142,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":565.56115107913672},{"$f":"_xlfn.XLOOKUP($T142,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":565.56115107913672},{"$f":"_xlfn.XLOOKUP($T142,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":566.47482014388493},2826.8920863309359]
[null,"LED0218",{"$f":"VLOOKUP(B143,I_CAPEX!W:AH,2,FALSE)","v":"LED218-GE Area Lighter Flood Light 240W"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B143,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B143,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B143,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B143,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0218",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T143,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":337.5},{"$f":"_xlfn.XLOOKUP($T143,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":337.5},{"$f":"_xlfn.XLOOKUP($T143,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":337.5},{"$f":"_xlfn.XLOOKUP($T143,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":337.5},{"$f":"_xlfn.XLOOKUP($T143,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":337.5},1687.5]
[null,"LED0222",{"$f":"VLOOKUP(B144,I_CAPEX!W:AH,2,FALSE)","v":"LED222-Sirkel Catenary 100W"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B144,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B144,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B144,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B144,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0222",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T144,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":6},{"$f":"_xlfn.XLOOKUP($T144,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":6},{"$f":"_xlfn.XLOOKUP($T144,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":6},{"$f":"_xlfn.XLOOKUP($T144,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":6},{"$f":"_xlfn.XLOOKUP($T144,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":6},30]
[null,"LED0223",{"$f":"VLOOKUP(B145,I_CAPEX!W:AH,2,FALSE)","v":"LED 76W Luminaire, IGNIS 1 036 RMS5 4000K, 675mA"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B145,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B145,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B145,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B145,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0223",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T145,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":377},{"$f":"_xlfn.XLOOKUP($T145,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":377},{"$f":"_xlfn.XLOOKUP($T145,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":377},{"$f":"_xlfn.XLOOKUP($T145,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":377},{"$f":"_xlfn.XLOOKUP($T145,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":377},1885]
[null,"LED0240",{"$f":"VLOOKUP(B146,I_CAPEX!W:AH,2,FALSE)","v":"LED0240-GE EVOLVE CAT V LEOPARD 204W"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B146,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B146,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B146,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B146,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0240",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T146,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T146,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T146,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T146,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T146,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0241",{"$f":"VLOOKUP(B147,I_CAPEX!W:AH,2,FALSE)","v":"LED0241-GE EVOLVE CAT V LEOPARD 204W - Zhaga"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B147,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B147,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B147,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B147,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0241",0,{"$f":"$AZ$83","v":1.0500000000000001E-2},0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T147,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T147,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T147,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T147,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T147,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0244",{"$f":"VLOOKUP(B148,I_CAPEX!W:AH,2,FALSE)","v":"LED0244-GE EVOLVE CAT V LEOPARD 122W"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B148,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B148,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B148,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B148,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0244",{"$f":"Y148","v":0},1.0500000000000001E-2,{"$f":"AA148","v":0},{"$f":"AB148","v":1.09E-2},0,6.8999999999999999E-3,null,1.09E-2,{"$f":"_xlfn.XLOOKUP($T148,$AK$83:$AK$134,AL$83:AL$134,Y148)","v":0},6.8999999999999999E-3,0,1.09E-2,null,{"$f":"SUM(Y148:AB148)","v":1.78E-2},{"$f":"SUM(AC148:AF148)","v":1.78E-2},null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T148,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T148,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T148,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T148,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T148,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},{"$f":"SUM(AQ148:AU148)","v":0}]
[null,"LED0245",{"$f":"VLOOKUP(B149,I_CAPEX!W:AH,2,FALSE)","v":"LED0245-GE EVOLVE CAT V LEOPARD 122W - Zhaga"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B149,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B149,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B149,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B149,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0245",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T149,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T149,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T149,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T149,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T149,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0249",{"$f":"VLOOKUP(B150,I_CAPEX!W:AH,2,FALSE)","v":"LED0249-StreetLED3 13.7W 3K DALI"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B150,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B150,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B150,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B150,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0249",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T150,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T150,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T150,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T150,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T150,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0250",{"$f":"VLOOKUP(B151,I_CAPEX!W:AH,2,FALSE)","v":"LED0250-StreetLED3 13.7W 3K SR + Zhaga"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B151,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B151,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B151,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B151,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0250",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T151,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T151,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T151,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T151,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T151,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0253",{"$f":"VLOOKUP(B152,I_CAPEX!W:AH,2,FALSE)","v":"LED0253-StreetLED3 24W 3K DALI Aeroscreen"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B152,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B152,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B152,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B152,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0253",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T152,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T152,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T152,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T152,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T152,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0254",{"$f":"VLOOKUP(B153,I_CAPEX!W:AH,2,FALSE)","v":"LED0254-StreetLED2 24W 3K SR Aeroscreen + Zhaga"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B153,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B153,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B153,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B153,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0254",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T153,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T153,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T153,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T153,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T153,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0257",{"$f":"VLOOKUP(B154,I_CAPEX!W:AH,2,FALSE)","v":"LED0257- 14W Bourke Hill Mk2 3K TOP ENTRY "},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B154,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B154,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B154,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B154,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0257",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T154,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T154,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T154,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T154,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T154,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0258",{"$f":"VLOOKUP(B155,I_CAPEX!W:AH,2,FALSE)","v":"LED0258- 14W Bourke Hill Mk2 3K SIDE ENTRY "},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B155,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B155,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B155,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B155,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0258",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T155,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T155,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T155,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T155,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T155,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0260",{"$f":"VLOOKUP(B156,I_CAPEX!W:AH,2,FALSE)","v":"LED0260- 16W Kensington 3000k "},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B156,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B156,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B156,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B156,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0260",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T156,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T156,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T156,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T156,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T156,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0262",{"$f":"VLOOKUP(B157,I_CAPEX!W:AH,2,FALSE)","v":"LED0262- 24W Bourke Hill Mk2 3K TOP ENTRY "},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B157,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B157,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B157,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B157,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0262",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T157,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T157,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T157,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T157,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T157,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0264",{"$f":"VLOOKUP(B158,I_CAPEX!W:AH,2,FALSE)","v":"LED0264- 24W Bourke Hill Mk2 3K SIDE ENTRY "},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B158,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B158,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B158,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B158,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0264",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T158,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T158,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T158,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T158,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T158,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0266",{"$f":"VLOOKUP(B159,I_CAPEX!W:AH,2,FALSE)","v":"LED0266- 30W Kensington 3000k "},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B159,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B159,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B159,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B159,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0266",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T159,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T159,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T159,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T159,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T159,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0268",{"$f":"VLOOKUP(B160,I_CAPEX!W:AH,2,FALSE)","v":"LED0268- 80W Parkville Mk2 4K TOP ENTRY "},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B160,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B160,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B160,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B160,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0268",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T160,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T160,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T160,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T160,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T160,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0270",{"$f":"VLOOKUP(B161,I_CAPEX!W:AH,2,FALSE)","v":"LED0270- 80W Parkville Mk2 4K SIDE ENTRY "},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B161,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B161,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B161,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B161,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0270",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T161,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T161,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T161,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T161,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T161,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0272",{"$f":"VLOOKUP(B162,I_CAPEX!W:AH,2,FALSE)","v":"LED0272- 100W Parkville Mk2 4K TOP ENTRY "},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B162,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B162,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B162,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B162,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0272",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T162,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T162,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T162,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T162,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T162,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0274",{"$f":"VLOOKUP(B163,I_CAPEX!W:AH,2,FALSE)","v":"LED0274- 100W Parkville Mk2 4K SIDE ENTRY "},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B163,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B163,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B163,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B163,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0274",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,{"$f":"_xlfn.XLOOKUP($T163,$AK$83:$AK$134,AM$83:AM$134,Z163)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($T163,$AK$83:$AK$134,AN$83:AN$134,AA163)","v":0},{"$f":"_xlfn.XLOOKUP($T163,$AK$83:$AK$134,AO$83:AO$134,AB163)","v":1.09E-2},null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T163,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T163,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T163,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T163,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T163,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0276",{"$f":"VLOOKUP(B164,I_CAPEX!W:AH,2,FALSE)","v":"LED0276- 150W Parkville Mk2 4K TOP ENTRY "},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B164,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B164,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B164,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B164,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0276",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T164,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T164,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T164,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T164,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T164,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0278",{"$f":"VLOOKUP(B165,I_CAPEX!W:AH,2,FALSE)","v":"LED0278- 150W Parkville Mk2 4K SIDE ENTRY "},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B165,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B165,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B165,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B165,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0278",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T165,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T165,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T165,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T165,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T165,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0280",{"$f":"VLOOKUP(B166,I_CAPEX!W:AH,2,FALSE)","v":"LED0280- 14W Avenue Mk2 3K TOP ENTRY "},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B166,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B166,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B166,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B166,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0280",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T166,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T166,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T166,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T166,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T166,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0282",{"$f":"VLOOKUP(B167,I_CAPEX!W:AH,2,FALSE)","v":"LED0282- 14W Avenue Mk2 3K SIDE ENTRY "},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B167,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B167,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B167,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B167,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0282",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T167,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T167,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T167,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T167,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T167,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0284",{"$f":"VLOOKUP(B168,I_CAPEX!W:AH,2,FALSE)","v":"LED0284- 17W B2001 Mk2 3K "},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B168,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B168,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B168,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B168,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0284",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T168,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T168,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T168,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T168,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T168,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0286",{"$f":"VLOOKUP(B169,I_CAPEX!W:AH,2,FALSE)","v":"LED0286- 24W Avenue Mk2 3K TOP ENTRY "},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B169,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B169,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B169,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B169,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0286",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T169,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T169,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T169,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T169,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T169,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0288",{"$f":"VLOOKUP(B170,I_CAPEX!W:AH,2,FALSE)","v":"LED0288- 24W Avenue Mk2 3K SIDE ENTRY "},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B170,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B170,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B170,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B170,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0288",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T170,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T170,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T170,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T170,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T170,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0290",{"$f":"VLOOKUP(B171,I_CAPEX!W:AH,2,FALSE)","v":"LED0290- 28W B2001 Mk2 3K "},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B171,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B171,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B171,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B171,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0290",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T171,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T171,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T171,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T171,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T171,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,"LED0292",{"$f":"VLOOKUP(B172,I_CAPEX!W:AH,2,FALSE)","v":"LED0292-GE  Area Lighter Flood Light 500W"},null,null,0,0,{"$f":"INDEX($U$83:$AF$400,MATCH($B172,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B172,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.0500000000000001E-2},{"$f":"INDEX($U$83:$AF$400,MATCH($B172,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$400,MATCH($B172,$T$83:$T$400,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},6,null,null,null,null,null,null,null,"LED0292",0,1.0500000000000001E-2,0,1.09E-2,0,6.8999999999999999E-3,null,1.09E-2,0,6.8999999999999999E-3,0,1.09E-2,null,1.78E-2,1.78E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T172,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T172,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T172,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T172,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T172,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLU0060",2.7E-2,{"$f":"Z173","v":0},4.3584905660377362E-3,1.09E-2,2.7E-2,null,4.3584905660377362E-3,1.09E-2,1.8918542137321626E-2,0,4.3584905660377362E-3,1.09E-2,null,4.2258490566037733E-2,3.4177032703359367E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T173,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":120.26493277496141},{"$f":"_xlfn.XLOOKUP($T173,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":74.529865549922846},{"$f":"_xlfn.XLOOKUP($T173,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":28.79479832488428},{"$f":"_xlfn.XLOOKUP($T173,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T173,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},223.58959664976854]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLU0130",4.2299999999999997E-2,0,4.3584905660377362E-3,1.09E-2,4.2299999999999997E-2,null,4.3584905660377362E-3,1.09E-2,1.8918542137321626E-2,0,4.3584905660377362E-3,1.09E-2,null,5.7558490566037734E-2,3.4177032703359367E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T174,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":198.50958783337006},{"$f":"_xlfn.XLOOKUP($T174,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":123.01917566674015},{"$f":"_xlfn.XLOOKUP($T174,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":47.528763500110209},{"$f":"_xlfn.XLOOKUP($T174,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T174,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},369.05752700022043]
[null,"Mapping Code","Description",{"$f":"D$82","v":"Lamp Cost"},{"$f":"E$82","v":"Lamp On-costed"},"Ballast / Igniter Cost","Ballast / Igniter On-costed","Bulb Failure Rate","Luminaire Failure Rate",{"$f":"J$82","v":"Ballast / Ignitor Failure Rate"},{"$f":"K$82","v":"PE Cell Failure Rate"},"Bulk Maintenance","Remarks",null,"Lamp Cost ($18/19)",null,null,null,null,"HPS0010",0.1636,0,4.3584905660377362E-3,1.09E-2,0.1636,null,4.3584905660377362E-3,1.09E-2,0.10879999999999999,0,4.3584905660377362E-3,1.09E-2,null,0.17885849056603773,0.12405849056603774,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T175,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":7.9693630152082866},{"$f":"_xlfn.XLOOKUP($T175,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":4.9387260304165741},{"$f":"_xlfn.XLOOKUP($T175,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":1.908089045624862},{"$f":"_xlfn.XLOOKUP($T175,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T175,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},14.816178091249723]
["FLU0060","FLU0060",{"$f":"_xlfn.XLOOKUP($B176,'I_Mapping & Lookups'!$B$7:$B$213,'I_Mapping & Lookups'!$C$7:$C$213)","v":"Fluorescent Twin 20"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B176,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":2.7E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B176,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B176,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B176,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These prices are for the Starters that are required for these Fluro lights, not for PE cells themselves. Essential Energy's existing fluoresecent lights are controlled by Control wires and therefore no PE cell is required.",null,2.3324399999999996,null,null,null,null,"HPS0010-TA",8.1900000000000001E-2,0,4.3584905660377362E-3,1.09E-2,8.1900000000000001E-2,null,4.3584905660377362E-3,1.09E-2,1.9199999999999998E-2,0,4.3584905660377362E-3,1.09E-2,null,9.7158490566037731E-2,3.4458490566037739E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T176,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T176,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T176,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T176,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T176,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
["FLU0130","FLU0130",{"$f":"VLOOKUP(B177,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"Fluorescent 40"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B177,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.2299999999999997E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B177,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B177,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B177,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,null,null,1.8004799999999999,null,null,null,null,"HPS0020",0.1472,0,4.3584905660377362E-3,1.09E-2,0.1472,null,4.3584905660377362E-3,1.09E-2,0.10879999999999999,0,4.3584905660377362E-3,1.09E-2,null,0.16245849056603773,0.12405849056603774,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T177,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":425.27418999338767},{"$f":"_xlfn.XLOOKUP($T177,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":263.54837998677539},{"$f":"_xlfn.XLOOKUP($T177,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":101.8225699801631},{"$f":"_xlfn.XLOOKUP($T177,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T177,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},790.64513996032611]
["HPS0010","HPS0010",{"$f":"VLOOKUP(B178,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"High Pressure Sodium 50"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B178,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0.1636},{"$f":"INDEX($U$83:$AF$206,MATCH($B178,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B178,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B178,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These PE cells are for D2 type cells that are required for the smaller lanterns.",null,6.3221399999999992,null,null,null,null,"HPS0090",7.8799999999999995E-2,0,4.3584905660377362E-3,1.09E-2,7.8799999999999995E-2,null,4.3584905660377362E-3,1.09E-2,4.1200000000000001E-2,0,4.3584905660377362E-3,1.09E-2,null,9.4058490566037739E-2,5.6458490566037738E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T178,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":271.68283006391886},{"$f":"_xlfn.XLOOKUP($T178,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":168.36566012783774},{"$f":"_xlfn.XLOOKUP($T178,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":65.048490191756656},{"$f":"_xlfn.XLOOKUP($T178,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T178,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},505.09698038351326]
["HPS0010-TA","HPS0010-TA",{"$f":"CONCATENATE(VLOOKUP(LEFT(B179,7),'I_Mapping & Lookups'!$B:$F,2,FALSE), \" Twin Arc\")","v":"High Pressure Sodium 50 Twin Arc"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B179,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B179,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B179,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B179,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These PE cells are for D2 type cells that are required for the smaller lanterns.",null,21.482999999999997,null,null,null,null,"HPS0110",5.0700000000000002E-2,0,4.3584905660377362E-3,1.09E-2,5.0700000000000002E-2,null,4.3584905660377362E-3,1.09E-2,4.2099999999999999E-2,0,4.3584905660377362E-3,1.09E-2,null,6.5958490566037739E-2,5.7358490566037736E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T179,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":1112.0883843949746},{"$f":"_xlfn.XLOOKUP($T179,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":689.17676878994916},{"$f":"_xlfn.XLOOKUP($T179,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":266.26515318492392},{"$f":"_xlfn.XLOOKUP($T179,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T179,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},2067.5303063698475]
["HPS0020","HPS0020",{"$f":"VLOOKUP(B180,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"High Pressure Sodium 70"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B180,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0.1472},{"$f":"INDEX($U$83:$AF$206,MATCH($B180,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B180,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B180,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These PE cells are for D2 type cells that are required for the smaller lanterns.",null,6.4142099999999989,null,null,null,null,"HPS0120",8.1900000000000001E-2,0,4.3584905660377362E-3,1.09E-2,8.1900000000000001E-2,null,4.3584905660377362E-3,1.09E-2,4.2099999999999999E-2,0,4.3584905660377362E-3,1.09E-2,null,9.7158490566037731E-2,5.7358490566037736E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T180,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0.19293302811527852},{"$f":"_xlfn.XLOOKUP($T180,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0.11956330339848563},{"$f":"_xlfn.XLOOKUP($T180,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":4.6193578681692778E-2},{"$f":"_xlfn.XLOOKUP($T180,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T180,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0.35868991019545693]
["HPS0090","HPS0090",{"$f":"VLOOKUP(B181,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"High Pressure Sodium 150"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B181,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":7.8799999999999995E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B181,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B181,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B181,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These are for Nema based PE cells.",null,6.4448999999999996,null,null,null,null,"HPS0170",2.8899999999999999E-2,0,4.3584905660377362E-3,1.09E-2,2.8899999999999999E-2,null,4.3584905660377362E-3,1.09E-2,3.8300000000000001E-2,0,4.3584905660377362E-3,1.09E-2,null,4.4158490566037732E-2,5.3558490566037738E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T181,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":802.73220189552558},{"$f":"_xlfn.XLOOKUP($T181,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":497.46440379105132},{"$f":"_xlfn.XLOOKUP($T181,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":192.19660568657702},{"$f":"_xlfn.XLOOKUP($T181,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T181,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},1492.3932113731539]
["HPS0110","HPS0110",{"$f":"VLOOKUP(B182,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"High Pressure Sodium 250"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B182,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":5.0700000000000002E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B182,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B182,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B182,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These are for Nema based PE cells.",null,6.6494999999999997,null,null,null,null,"HPS0180",8.1900000000000001E-2,0,4.3584905660377362E-3,1.09E-2,8.1900000000000001E-2,null,4.3584905660377362E-3,1.09E-2,3.8300000000000001E-2,0,4.3584905660377362E-3,1.09E-2,null,9.7158490566037731E-2,5.3558490566037738E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T182,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0.77173211246111406},{"$f":"_xlfn.XLOOKUP($T182,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0.47825321359394252},{"$f":"_xlfn.XLOOKUP($T182,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0.18477431472677111},{"$f":"_xlfn.XLOOKUP($T182,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T182,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},1.4347596407818277]
["HPS0120","HPS0120",{"$f":"VLOOKUP(B183,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"High Pressure Sodium 2x250"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B183,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B183,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B183,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B183,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,null,null,13.3,null,null,null,null,"HPS0190",8.1900000000000001E-2,0,4.3584905660377362E-3,1.09E-2,8.1900000000000001E-2,null,4.3584905660377362E-3,1.09E-2,3.8300000000000001E-2,0,4.3584905660377362E-3,1.09E-2,null,9.7158490566037731E-2,5.3558490566037738E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T183,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":13.765263389905224},{"$f":"_xlfn.XLOOKUP($T183,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":8.5305267798104456},{"$f":"_xlfn.XLOOKUP($T183,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":3.2957901697156702},{"$f":"_xlfn.XLOOKUP($T183,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T183,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},25.591580339431339]
["HPS0170","HPS0170",{"$f":"VLOOKUP(B184,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"High Pressure Sodium 400"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B184,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":2.8899999999999999E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B184,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B184,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B184,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These are for Nema based PE cells.",null,27.620999999999999,null,null,null,null,"HPS0170-TA",8.1900000000000001E-2,0,4.3584905660377362E-3,1.09E-2,8.1900000000000001E-2,null,4.3584905660377362E-3,1.09E-2,1.17E-2,0,4.3584905660377362E-3,1.09E-2,null,9.7158490566037731E-2,2.6958490566037736E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T184,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T184,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T184,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T184,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T184,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
["HPS0180","HPS0180",{"$f":"VLOOKUP(B185,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"High Pressure Sodium 2x400"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B185,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B185,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B185,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B185,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,null,null,55.241999999999997,null,null,null,null,"HPS0020-TA",8.1900000000000001E-2,0,4.3584905660377362E-3,1.09E-2,8.1900000000000001E-2,null,4.3584905660377362E-3,1.09E-2,1.72E-2,0,4.3584905660377362E-3,1.09E-2,null,9.7158490566037731E-2,3.2458490566037737E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T185,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T185,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T185,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T185,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T185,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
["HPS0190","HPS0190",{"$f":"VLOOKUP(B186,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"High Pressure Sodium 3x400"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B186,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B186,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B186,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B186,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,null,null,82.863,null,null,null,null,"HPS0090-TA",8.1900000000000001E-2,0,4.3584905660377362E-3,1.09E-2,8.1900000000000001E-2,null,4.3584905660377362E-3,1.09E-2,1.534725242859214E-2,0,4.3584905660377362E-3,1.09E-2,null,9.7158490566037731E-2,3.0605742994629877E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T186,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T186,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T186,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T186,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T186,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
["HPS0170-TA","HPS0170-TA",{"$f":"CONCATENATE(VLOOKUP(LEFT(B187,7),'I_Mapping & Lookups'!$B:$F,2,FALSE), \" Twin Arc\")","v":"High Pressure Sodium 400 Twin Arc"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B187,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B187,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B187,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B187,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These are for Nema based PE cells.",null,25.063499999999998,null,null,null,null,"HPS0110-TA",8.1900000000000001E-2,0,4.3584905660377362E-3,1.09E-2,8.1900000000000001E-2,null,4.3584905660377362E-3,1.09E-2,1.9400000000000001E-2,0,4.3584905660377362E-3,1.09E-2,null,9.7158490566037731E-2,3.4658490566037738E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T187,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T187,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T187,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T187,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T187,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
["HPS0020-TA","HPS0020-TA",{"$f":"CONCATENATE(VLOOKUP(LEFT(B188,7),'I_Mapping & Lookups'!$B:$F,2,FALSE), \" Twin Arc\")","v":"High Pressure Sodium 70 Twin Arc"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B188,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B188,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B188,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B188,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These PE cells are for D2 type cells that are required for the smaller lanterns.",null,11.764499999999998,null,null,null,null,"HPS0200-TA",8.1900000000000001E-2,0,4.3584905660377362E-3,1.09E-2,8.1900000000000001E-2,null,4.3584905660377362E-3,1.09E-2,2.2889115641661503E-2,0,4.3584905660377362E-3,1.09E-2,null,9.7158490566037731E-2,3.814760620769924E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T188,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T188,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T188,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T188,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T188,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
["HPS0090-TA","HPS0090-TA",{"$f":"CONCATENATE(VLOOKUP(LEFT(B189,7),'I_Mapping & Lookups'!$B:$F,2,FALSE), \" Twin Arc\")","v":"High Pressure Sodium 150 Twin Arc"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B189,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B189,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B189,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B189,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These are for Nema based PE cells.",null,15.856499999999999,null,null,null,null,"MVA0010",2.2200000000000001E-2,0,4.3584905660377362E-3,1.09E-2,2.2200000000000001E-2,null,4.3584905660377362E-3,1.09E-2,8.8800000000000004E-2,0,4.3584905660377362E-3,1.09E-2,null,3.7458490566037742E-2,0.10405849056603775,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T189,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":24.632576592461977},{"$f":"_xlfn.XLOOKUP($T189,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":15.265153184923957},{"$f":"_xlfn.XLOOKUP($T189,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":5.897729777385937},{"$f":"_xlfn.XLOOKUP($T189,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T189,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},45.795459554771867]
["HPS0110-TA","HPS0110-TA",{"$f":"CONCATENATE(VLOOKUP(LEFT(B190,7),'I_Mapping & Lookups'!$B:$F,2,FALSE), \" Twin Arc\")","v":"High Pressure Sodium 250 Twin Arc"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B190,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B190,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B190,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B190,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These are for Nema based PE cells.",null,33.247499999999995,null,null,null,null,"MVA0020",2.2599999999999999E-2,0,4.3584905660377362E-3,1.09E-2,2.2599999999999999E-2,null,4.3584905660377362E-3,1.09E-2,5.45E-2,0,4.3584905660377362E-3,1.09E-2,null,3.7858490566037739E-2,6.9758490566037737E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T190,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":253.57064139299095},{"$f":"_xlfn.XLOOKUP($T190,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":157.14128278598193},{"$f":"_xlfn.XLOOKUP($T190,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":60.711924178972893},{"$f":"_xlfn.XLOOKUP($T190,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T190,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},471.42384835794576]
["HPS0200-TA","HPS0200-TA",{"$f":"CONCATENATE(VLOOKUP(LEFT(B191,7),'I_Mapping & Lookups'!$B:$F,2,FALSE), \" Twin Arc\")","v":"High Pressure Sodium 4x400 Twin Arc"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B191,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B191,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B191,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B191,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These are for Nema based PE cells.",null,27.620999999999999,null,null,null,null,"MVA0080",8.1900000000000001E-2,0,4.3584905660377362E-3,1.09E-2,8.1900000000000001E-2,null,4.3584905660377362E-3,1.09E-2,7.5800000000000006E-2,0,4.3584905660377362E-3,1.09E-2,null,9.7158490566037731E-2,9.1058490566037736E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T191,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":17.387701124090807},{"$f":"_xlfn.XLOOKUP($T191,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":10.775402248181617},{"$f":"_xlfn.XLOOKUP($T191,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":4.1631033722724267},{"$f":"_xlfn.XLOOKUP($T191,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T191,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},32.326206744544848]
["MVA0010","MVA0010",{"$f":"VLOOKUP(B192,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"Mercury Vapour 50"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B192,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":2.2200000000000001E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B192,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B192,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B192,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These PE cells are for D2 type cells that are required for the smaller lanterns",null,4.0817699999999997,null,null,null,null,"MVA0190",5.5599999999999997E-2,0,4.3584905660377362E-3,1.09E-2,5.5599999999999997E-2,null,4.3584905660377362E-3,1.09E-2,0.1037,0,4.3584905660377362E-3,1.09E-2,null,7.0858490566037741E-2,0.11895849056603774,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T192,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":40.571302622878555},{"$f":"_xlfn.XLOOKUP($T192,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":25.142605245757107},{"$f":"_xlfn.XLOOKUP($T192,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":9.7139078686356619},{"$f":"_xlfn.XLOOKUP($T192,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T192,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},75.427815737271317]
["MVA0020","MVA0020",{"$f":"VLOOKUP(B193,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"Mercury Vapour 80"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B193,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":2.2599999999999999E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B193,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B193,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B193,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These PE cells are for D2 type cells that are required for the smaller lanterns.",null,2.8132499999999996,null,null,null,null,"MVA0220",4.3299999999999998E-2,0,4.3584905660377362E-3,1.09E-2,4.3299999999999998E-2,null,4.3584905660377362E-3,1.09E-2,0.1255,0,4.3584905660377362E-3,1.09E-2,null,5.8558490566037735E-2,0.14075849056603773,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T193,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":65.203879215340521},{"$f":"_xlfn.XLOOKUP($T193,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":40.407758430681056},{"$f":"_xlfn.XLOOKUP($T193,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":15.611637646021597},{"$f":"_xlfn.XLOOKUP($T193,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T193,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},121.22327529204317]
["MVA0080","MVA0080",{"$f":"VLOOKUP(B194,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"Mercury Vapour 125"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B194,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B194,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B194,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B194,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These are for Nema based PE cells.",null,3.5804999999999998,null,null,null,null,"MVA0230",8.1900000000000001E-2,0,4.3584905660377362E-3,1.09E-2,8.1900000000000001E-2,null,4.3584905660377362E-3,1.09E-2,5.7628022953211599E-3,0,4.3584905660377362E-3,1.09E-2,null,9.7158490566037731E-2,2.1021292861358898E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T194,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T194,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T194,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T194,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T194,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
["MVA0190","MVA0190",{"$f":"VLOOKUP(B195,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"Mercury Vapour 250"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B195,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":5.5599999999999997E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B195,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B195,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B195,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These are for Nema based PE cells.",null,7.7134199999999993,null,null,null,null,"MHR0060",1.46E-2,0,4.3584905660377362E-3,1.09E-2,1.46E-2,null,4.3584905660377362E-3,1.09E-2,9.5000000000000001E-2,0,{"$f":"_xlfn.XLOOKUP($T195,$AK$83:$AK$134,AN$83:AN$134,AA195)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($T195,$AK$83:$AK$134,AO$83:AO$134,AB195)","v":1.09E-2},null,2.9858490566037735E-2,0.11025849056603773,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T195,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":191.2647123649989},{"$f":"_xlfn.XLOOKUP($T195,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":118.5294247299978},{"$f":"_xlfn.XLOOKUP($T195,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":45.794137094996692},{"$f":"_xlfn.XLOOKUP($T195,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T195,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},355.5882741899934]
["MVA0220","MVA0220",{"$f":"VLOOKUP(B196,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"Mercury Vapour 400"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B196,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3299999999999998E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B196,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B196,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B196,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These are for Nema based PE cells.",null,10.434599999999998,null,null,null,null,"MHR0070",9.7000000000000003E-3,0,4.3584905660377362E-3,1.09E-2,9.7000000000000003E-3,null,4.3584905660377362E-3,1.09E-2,9.5000000000000001E-2,0,4.3584905660377362E-3,1.09E-2,null,2.4958490566037737E-2,0.11025849056603773,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T196,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":218.07075159797222},{"$f":"_xlfn.XLOOKUP($T196,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":135.14150319594444},{"$f":"_xlfn.XLOOKUP($T196,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":52.212254793916685},{"$f":"_xlfn.XLOOKUP($T196,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T196,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},405.42450958783331]
["MVA0230","MVA0230",{"$f":"VLOOKUP(B197,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"Mercury Vapour 2x400"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B197,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B197,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B197,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B197,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These are for Nema based PE cells.",null,10.434599999999998,null,null,null,null,"INC0030",8.1900000000000001E-2,0,4.3584905660377362E-3,1.09E-2,8.1900000000000001E-2,null,4.3584905660377362E-3,1.09E-2,2.4994096812278623E-2,0,4.3584905660377362E-3,1.09E-2,null,9.7158490566037731E-2,4.0252587378316357E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T197,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":8.6938505620454034},{"$f":"_xlfn.XLOOKUP($T197,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":5.3877011240908077},{"$f":"_xlfn.XLOOKUP($T197,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":2.0815516861362133},{"$f":"_xlfn.XLOOKUP($T197,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T197,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},16.163103372272424]
["MHR0060","MHR0060",{"$f":"VLOOKUP(B198,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"Metal Hallide (Reactor Control Gear) 250"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B198,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.46E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B198,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B198,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B198,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These are for Button type PE cells that are used for all flood lighting. Same is for 1000w flood light below",null,30.638849999999998,null,null,null,null,"MHR0100",8.1900000000000001E-2,0,4.3584905660377362E-3,1.09E-2,8.1900000000000001E-2,null,4.3584905660377362E-3,1.09E-2,0.28889999999999999,0,4.3584905660377362E-3,1.09E-2,null,9.7158490566037731E-2,0.30415849056603772,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T198,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":17.387701124090807},{"$f":"_xlfn.XLOOKUP($T198,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":10.775402248181615},{"$f":"_xlfn.XLOOKUP($T198,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":4.1631033722724258},{"$f":"_xlfn.XLOOKUP($T198,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T198,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},32.326206744544848]
["MHR0070","MHR0070",{"$f":"VLOOKUP(B199,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"Metal Hallide (Reactor Control Gear) 400"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B199,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":9.7000000000000003E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B199,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B199,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B199,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,null,null,41.758859999999999,null,null,null,null,"HPS0210",8.1900000000000001E-2,0,4.3584905660377362E-3,1.09E-2,8.1900000000000001E-2,null,4.3584905660377362E-3,1.09E-2,1.6742457194827788E-2,0,4.3584905660377362E-3,1.09E-2,null,9.7158490566037731E-2,3.2000947760865525E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T199,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T199,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T199,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T199,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T199,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
["INC0030","INC0030",{"$f":"VLOOKUP(B200,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"Incandescent 60"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B200,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B200,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B200,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B200,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"No Ballast or igniter nor PE cell are required for this installation. All of these installs will be on control wires so no PE cell required.",null,1.2170400000000001,null,null,null,null,"FLU0350",0.11210000000000001,0,4.3584905660377362E-3,1.09E-2,0.11210000000000001,null,4.3584905660377362E-3,1.09E-2,3.7900000000000003E-2,0,4.3584905660377362E-3,1.09E-2,null,0.12735849056603774,5.315849056603774E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T200,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":439.03945338329288},{"$f":"_xlfn.XLOOKUP($T200,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":272.07890676658582},{"$f":"_xlfn.XLOOKUP($T200,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":105.11836014987875},{"$f":"_xlfn.XLOOKUP($T200,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T200,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},816.23672029975751]
["MHR0100","MHR0100",{"$f":"VLOOKUP(B201,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"Metal Hallide (Reactor Control Gear) 1000"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B201,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B201,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B201,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B201,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"Cost of PE cells are the same as for the other flood lights ie $25.42. We don't have a cost for the ballasts as they aren’t in the cat inventory. We may have purched these some time but not in any number so wasn't added to the inventory. Have procurred a price for the 1000w lanterns from manufacture",null,38.362499999999997,null,null,null,null,"FLU0355",2.2000000000000001E-3,0,4.3584905660377362E-3,1.09E-2,2.2000000000000001E-3,null,4.3584905660377362E-3,1.09E-2,3.7900000000000003E-2,0,4.3584905660377362E-3,1.09E-2,null,1.7458490566037738E-2,5.315849056603774E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T201,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":326.74388362353972},{"$f":"_xlfn.XLOOKUP($T201,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":202.48776724707955},{"$f":"_xlfn.XLOOKUP($T201,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":78.231650870619347},{"$f":"_xlfn.XLOOKUP($T201,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T201,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},607.46330174123852]
["HPS0210","HPS0210",{"$f":"VLOOKUP(B202,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"High Pressure Sodium 600 (Internal Ignitor)"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B202,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B202,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B202,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B202,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These are for Nema based PE cells.",null,103.902024,null,null,null,null,"FLU0360",8.1900000000000001E-2,0,4.3584905660377362E-3,1.09E-2,8.1900000000000001E-2,null,4.3584905660377362E-3,1.09E-2,0.05,0,4.3584905660377362E-3,1.09E-2,null,9.7158490566037731E-2,6.5258490566037747E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T202,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0.19293302811527852},{"$f":"_xlfn.XLOOKUP($T202,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0.11956330339848563},{"$f":"_xlfn.XLOOKUP($T202,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":4.6193578681692778E-2},{"$f":"_xlfn.XLOOKUP($T202,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T202,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0.35868991019545693]
["FLU0350","FLU0350",{"$f":"VLOOKUP(B203,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"Compact Fluorescent 1x42"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B203,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0.11210000000000001},{"$f":"INDEX($U$83:$AF$206,MATCH($B203,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B203,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B203,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"D2 PE cell",null,4.6034999999999995,null,null,null,null,"FLU0370",8.1900000000000001E-2,0,4.3584905660377362E-3,1.09E-2,8.1900000000000001E-2,null,4.3584905660377362E-3,1.09E-2,0.05,0,4.3584905660377362E-3,1.09E-2,null,9.7158490566037731E-2,6.5258490566037747E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T203,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T203,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T203,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T203,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T203,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},0]
["FLU0355","FLU0355",{"$f":"VLOOKUP(B204,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"Compact Fluorescent 1x32"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B204,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":2.2000000000000001E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B204,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B204,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B204,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"D2 PE cell",null,9.3809099999999983,null,null,null,null,"LPS0030",1.61E-2,0,4.3584905660377362E-3,1.09E-2,1.61E-2,null,4.3584905660377362E-3,1.09E-2,0.08,0,4.3584905660377362E-3,1.09E-2,null,3.1358490566037733E-2,9.5258490566037746E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T204,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":18.112188670927925},{"$f":"_xlfn.XLOOKUP($T204,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":11.224377341855851},{"$f":"_xlfn.XLOOKUP($T204,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":4.3365660127837771},{"$f":"_xlfn.XLOOKUP($T204,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T204,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},33.673132025567554]
["FLU0360","FLU0360",{"$f":"VLOOKUP(B205,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"T5 2x14W"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B205,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B205,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B205,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B205,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"D2 PE cell",null,6.4171199999999997,null,null,null,null,"LPS0040",0.2414,0,4.3584905660377362E-3,1.09E-2,0.2414,null,4.3584905660377362E-3,1.09E-2,0.08,0,4.3584905660377362E-3,1.09E-2,null,0.25665849056603773,9.5258490566037746E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T205,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":3.6224377341855849},{"$f":"_xlfn.XLOOKUP($T205,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":2.2448754683711702},{"$f":"_xlfn.XLOOKUP($T205,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0.86731320255675559},{"$f":"_xlfn.XLOOKUP($T205,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T205,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},6.7346264051135103]
["FLU0370","FLU0370",{"$f":"VLOOKUP(B206,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"T5 2x24W"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B206,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":8.1900000000000001E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B206,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B206,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B206,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"D2 PE cell",null,13.332120000000002,null,null,null,null,"LPS0050",0.28570000000000001,0,4.3584905660377362E-3,1.09E-2,0.28570000000000001,null,4.3584905660377362E-3,1.09E-2,0.08,0,4.3584905660377362E-3,1.09E-2,null,0.30095849056603774,9.5258490566037746E-2,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP($T206,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!N$8:N$119,0)","v":0.72448754683711702},{"$f":"_xlfn.XLOOKUP($T206,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!O$8:O$119,0)","v":0.44897509367423405},{"$f":"_xlfn.XLOOKUP($T206,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!P$8:P$119,0)","v":0.1734626405113511},{"$f":"_xlfn.XLOOKUP($T206,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!Q$8:Q$119,0)","v":0},{"$f":"_xlfn.XLOOKUP($T206,'I_Number of assets'!$D$8:$D$119,'I_Number of assets'!R$8:R$119,0)","v":0},1.3469252810227021]
["LPS0030","LPS0030",{"$f":"VLOOKUP(B207,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"Low Pressure Sodium 55"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B207,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.61E-2},{"$f":"INDEX($U$83:$AF$206,MATCH($B207,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B207,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B207,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These are for Nema based PE cells.",null,93.092999999999989]
["LPS0040","LPS0040",{"$f":"VLOOKUP(B208,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"Low Pressure Sodium 90/100"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B208,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0.2414},{"$f":"INDEX($U$83:$AF$206,MATCH($B208,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B208,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B208,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These are for Nema based PE cells.",null,93.092999999999989]
["LPS0050","LPS0050",{"$f":"VLOOKUP(B209,'I_Mapping & Lookups'!$B:$F,2,FALSE)","v":"Low Pressure Sodium 135"},null,null,null,null,{"$f":"INDEX($U$83:$AF$206,MATCH($B209,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!H$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0.28570000000000001},{"$f":"INDEX($U$83:$AF$206,MATCH($B209,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!I$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":0},{"$f":"INDEX($U$83:$AF$206,MATCH($B209,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!J$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":4.3584905660377362E-3},{"$f":"INDEX($U$83:$AF$206,MATCH($B209,$T$83:$T$206,0),MATCH('I_Global Inputs'!$F$76&'I_OPEX Input'!K$82,'I_OPEX Input'!$U$81:$AF$81&'I_OPEX Input'!$U$82:$AF$82,0))","v":1.09E-2},4,"These are for Nema based PE cells.The lamp cost is a weighted average from the field service centres of Grafton, Wagga Wagga and Dubbo.",null,93.092999999999989]
[]
[]
[]
[null,"Mapping Code",null,null,"Inspection Cost"]
["Support",{"$f":"B59","v":"WOOD POLE"},{"$f":"B214","v":"WOOD POLE"},null,{"$f":"C59","v":9.620394219879266}]
["Support","SUSPENDED",{"$f":"B215","v":"SUSPENDED"},null,{"$f":"C59*2","v":19.240788439758532}]
["Support",{"$f":"B60","v":"STEEL POLE"},"STEEL POLE",null,{"$f":"C60","v":8.3641573090810901}]
["Support",{"$f":"B61","v":"R/BOUT COLUMN"},"R/BOUT COLUMN",null,{"$f":"C61","v":8.3641573090810901}]
["Support",{"$f":"B62","v":"SHARED OR NO POLE"},"SHARED OR NO POLE",null,{"$f":"C62","v":0}]
["Support",{"$f":"B64","v":"NO CAPITAL"},"NO CAPITAL",null,{"$f":"C64","v":0}]
[]
[]
[]
[]
[]
[null,"Other Maintenance"]
[]
[]
[]
[null,"Description"]
[null,"This section looked through a document supplied by Ben Thomas, 04/02/2022, titled \"Copy of St Light Usage 04022022.xlsx\"\nIt filters by locations 1GRAF, 1WAGG, 2WAGG.  It then creates a new column for total CY21 usage and filters for the rows where usage was more than zero, and looks only at tasks under “INV Street Lighting”, “INV Poles”, “INV POLE MAINT” (of which only street lighting existed).\n\nPrices TBC. Prices were inflated used ABS CPI to get prices from 17/18 $ to 21/22 $ for all existing items."]
[]
[null,null,null,null,null,"ABS CPI FY18-22:",1.065868106724976]
[]
[null,null,null,null,null,"ABS CPI"]
[null,"Item ID","Description","Average of Standard Price","In $ 17/18","CPI FY18 to FY22","In $21/22","Count of Items Used","Sum Of Costs"]
[null,49750,"Switch 10A PE Cell External Weatherproof",60.14,67.634072462999995,1.065868106724976,{"$f":"E236*F236","v":72.089000766237646},10,{"$f":"H236*G236","v":720.89000766237643}]
[null,290346,"Shade Suit Photo Elec Cell",23.1,25.978501395000002,1.065868106724976,{"$f":"E237*F237","v":27.6896560974408},16,{"$f":"H237*G237","v":443.0344975590528}]
[null,290950,"Contactor 240V 5.5kW S/L Ctrl",116.24769999999999,130.73337820846498,1.065868106724976,139.3445383168168,25,3483.6134579204199]
[null,null,"LED visor 1",null,53.721618823363649,1.065868106724976,57.260160145459444,50,2863.008007272972]
[null,null,"LED visor 2",null,53.721618823363649,1.065868106724976,57.260160145459444,50,2863.008007272972]
[null,null,"LED visor 3",null,53.721618823363649,1.065868106724976,57.260160145459444,50,2863.008007272972]
[null,null,"LED visor 4",null,53.721618823363649,1.065868106724976,57.260160145459444,50,2863.008007272972]
[null,540460,"Switch 40W Starter",0.33,0.37112144850000001,1.065868106724976,0.39556651567772572,131,51.81921355378207]
[null,540490,"Switch 4-20W Starter",0.44,0.49482859800000001,1.065868106724976,0.52742202090363421,10,5.2742202090363417]
[null,290169,"Shorting Plug For Nema PE Cell",8.24,9.2667901080000004,1.065868106724976,9.8771760278316965,22,217.29787261229731]
[null,32359,"xxxx Bracket Arm Lighting Spig",null,null,1.065868106724976,0,5,0]
[null,null,null,null,null,null,null,"TOTAL:",{"$f":"SUM(I236:I246)","v":16373.961298608854}]
[]
[null,"Calculations - Materials"]
[null,"Total Cost Of Components",{"$f":"I247","v":16373.961298608854}]
[null,"Number Of Assets ",{"$f":"'I_Number of assets'!$N$124","v":171920.87482009799}]
[null,"Average Per Light",{"$f":"C250/C251","v":9.5241263259874337E-2}]
[]
[null,"Calculations - Labour"]
[null,"Number of callouts for other maintenance (non-PE Cell and non-Lamp related)",{"$f":"12732","v":12732}]
[null,"Tasks per callout",{"$f":"1.7","v":1.7}]
[null,"Cost Per Callout (Labour)",{"$f":"$C$47","v":145.70325475553736}]
[null,"Total On Labour",{"$f":"C255/C256*C257","v":1091231.6703220599}]
[null,"$ Labour Per Asset (Averaged)",{"$f":"C258/C251","v":6.347290120899804}]
[]
[null,"Calculations - compliance testing of unmetered supply"]
[null,"Annual cost",0,"This is the labour associated with testing unmetered supply"]
[null,"Cost per light",{"$f":"C262/C251","v":0}]
[]
[null,"Calculations - Warranty"]
[null,"Number of hours to assess warranties",{"$f":"'C_Warranty NPV'!C8","v":127.00108009561195}]
[null,"Hourly rate",{"$f":"'I_Global Inputs'!$F$11*(1+$C$8)","v":100.60771796435597}]
[null,"Support costs of assessing lamps for warranty",{"$f":"C266*C267/C251","v":7.4320752850974975E-2}]
[]
[null,"TOTAL PER LAMP"]
[null,"Addition of materials and labour",{"$f":"SUM(C252,C259,C263,C268)","v":6.5168521370106527}]
[]
[]
[]
[null,"Bulk Works Additional Material Usage"]
[]
[null,"Original information provided from Sam Peake email:  Wed 4/10/2017 10:57 AM\nInflated up to $FY21/22"]
[null,"LED clean does not require additional materials (on top of indicative contractor SOR). Do not need from RP24-29 onwards (From Ben Thomas)"]
[]
[]
[null,"Inputs","FY17/18 dollars","CPI to FY21/22"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total:",null,null,0]
[null,"Number Of Assets:",null,null,{"$f":"C251","v":171920.87482009799}]
[null,"Average Per Light:",null,null,{"$f":"E291/E292","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Additional Pole Maintenance"]
[]
[null,"Currently not used, but left in here in case future years wish to use this feature."]
[null,"(E.g. pole remedial work)"]
[]
[null,"Type Of Work","Cost"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total:",0]
[]
[]
[]
[]
[]
[null,"Street Light Improvement Programs"]
[]
[null,"Values found from a combination of old and new PLAMP."]
[]
[null,"Type Of Works","Cost"]
[null,"Remove of overhead lighiting mains\n(20km line recovery / year @ $15k per km)",0]
[null,"Choke boxes \n(50 per year, at 1 R3 & 1 ute for one hour)",{"$f":"50*('I_Global Inputs'!$F$9+'I_Global Inputs'!$F$21)","v":4836.3075202991449}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total:",0]
[null,"Total Lights",{"$f":"C251","v":171920.87482009799}]
[null,"Per light surcharge",{"$f":"C340/C341","v":0}]

{"sheet":"Sheet1","index":18,"n_rows":52,"n_cols":4,"rows_kept":52,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Mapping Code","Description","Category"]
[null,{"$f":"'O_OPEX Tariff Summary'!R8","v":"LED0001"},{"$f":"'O_OPEX Tariff Summary'!D8","v":"LED 36W Gerard Luminaire (Cat P3)"},{"$f":"'O_OPEX Tariff Summary'!P8","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R9","v":"LED0002"},{"$f":"'O_OPEX Tariff Summary'!D9","v":"LED 23W Gerard Luminaire (Cat P3) - Aeroscreen"},{"$f":"'O_OPEX Tariff Summary'!P9","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R10","v":"LED0003"},{"$f":"'O_OPEX Tariff Summary'!D10","v":"LED 17W Gerard Luminaire (Cat P4/P5)"},{"$f":"'O_OPEX Tariff Summary'!P10","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R11","v":"LED0004"},{"$f":"'O_OPEX Tariff Summary'!D11","v":"LED 17W Gerard Luminaire (Cat P4/P5) - Aeroscreen"},{"$f":"'O_OPEX Tariff Summary'!P11","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R12","v":"LED0005"},{"$f":"'O_OPEX Tariff Summary'!D12","v":"LED 17W Gerard Luminaire - Louvred (Cat P4/P5 RRW)"},{"$f":"'O_OPEX Tariff Summary'!P12","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R13","v":"LED0006"},{"$f":"'O_OPEX Tariff Summary'!D13","v":"LED 25W GE Evolve Luminaire (Cat P4/P5)"},{"$f":"'O_OPEX Tariff Summary'!P13","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R14","v":"LED0007"},{"$f":"'O_OPEX Tariff Summary'!D14","v":"LED 35W Pecan Luminaire (Cat P3)"},{"$f":"'O_OPEX Tariff Summary'!P14","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R15","v":"LED0008"},{"$f":"'O_OPEX Tariff Summary'!D15","v":"LED 29W Pecan Luminaire (Cat P3) - Aeroscreen"},{"$f":"'O_OPEX Tariff Summary'!P15","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R16","v":"LED0009"},{"$f":"'O_OPEX Tariff Summary'!D16","v":"LED 42W Pecan Luminaire (Cat V5)"},{"$f":"'O_OPEX Tariff Summary'!P16","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R17","v":"LED0010"},{"$f":"'O_OPEX Tariff Summary'!D17","v":"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen"},{"$f":"'O_OPEX Tariff Summary'!P17","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R18","v":"LED0011"},{"$f":"'O_OPEX Tariff Summary'!D18","v":"LED 105W Aldridge Luminaire (Cat V3)"},{"$f":"'O_OPEX Tariff Summary'!P18","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R19","v":"LED0012"},{"$f":"'O_OPEX Tariff Summary'!D19","v":"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist."},{"$f":"'O_OPEX Tariff Summary'!P19","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R20","v":"LED0013"},{"$f":"'O_OPEX Tariff Summary'!D20","v":"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist."},{"$f":"'O_OPEX Tariff Summary'!P20","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R21","v":"LED0014"},{"$f":"'O_OPEX Tariff Summary'!D21","v":"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist."},{"$f":"'O_OPEX Tariff Summary'!P21","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R22","v":"LED0015"},{"$f":"'O_OPEX Tariff Summary'!D22","v":"LED 100W Aldridge Luminaire - Brownfield"},{"$f":"'O_OPEX Tariff Summary'!P22","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R23","v":"LED0016"},{"$f":"'O_OPEX Tariff Summary'!D23","v":"LED 200W Aldridge Luminaire - Brownfield"},{"$f":"'O_OPEX Tariff Summary'!P23","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R24","v":"LED0017"},{"$f":"'O_OPEX Tariff Summary'!D24","v":"LED 300W Aldridge Luminaire - Brownfield"},{"$f":"'O_OPEX Tariff Summary'!P24","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R25","v":"FLU0060"},{"$f":"'O_OPEX Tariff Summary'!D25","v":"Fluorescent Twin 20"},{"$f":"'O_OPEX Tariff Summary'!P25","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R26","v":"FLU0130"},{"$f":"'O_OPEX Tariff Summary'!D26","v":"Fluorescent 40"},{"$f":"'O_OPEX Tariff Summary'!P26","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R27","v":"HPS0010"},{"$f":"'O_OPEX Tariff Summary'!D27","v":"High Pressure Sodium 50"},{"$f":"'O_OPEX Tariff Summary'!P27","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R28","v":"HPS0010-TA"},{"$f":"'O_OPEX Tariff Summary'!D28","v":"High Pressure Sodium 50 Twin Arc"},{"$f":"'O_OPEX Tariff Summary'!P28","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R29","v":"HPS0020"},{"$f":"'O_OPEX Tariff Summary'!D29","v":"High Pressure Sodium 70"},{"$f":"'O_OPEX Tariff Summary'!P29","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R30","v":"HPS0090"},{"$f":"'O_OPEX Tariff Summary'!D30","v":"High Pressure Sodium 150"},{"$f":"'O_OPEX Tariff Summary'!P30","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R31","v":"HPS0110"},{"$f":"'O_OPEX Tariff Summary'!D31","v":"High Pressure Sodium 250"},{"$f":"'O_OPEX Tariff Summary'!P31","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R32","v":"HPS0120"},{"$f":"'O_OPEX Tariff Summary'!D32","v":"High Pressure Sodium 2x250"},{"$f":"'O_OPEX Tariff Summary'!P32","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R33","v":"HPS0170"},{"$f":"'O_OPEX Tariff Summary'!D33","v":"High Pressure Sodium 400"},{"$f":"'O_OPEX Tariff Summary'!P33","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R34","v":"HPS0180"},{"$f":"'O_OPEX Tariff Summary'!D34","v":"High Pressure Sodium 2x400"},{"$f":"'O_OPEX Tariff Summary'!P34","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R35","v":"HPS0190"},{"$f":"'O_OPEX Tariff Summary'!D35","v":"High Pressure Sodium 3x400"},{"$f":"'O_OPEX Tariff Summary'!P35","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R36","v":"HPS0170-TA"},{"$f":"'O_OPEX Tariff Summary'!D36","v":"High Pressure Sodium 400 Twin Arc"},{"$f":"'O_OPEX Tariff Summary'!P36","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R37","v":"HPS0020-TA"},{"$f":"'O_OPEX Tariff Summary'!D37","v":"High Pressure Sodium 70 Twin Arc"},{"$f":"'O_OPEX Tariff Summary'!P37","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R38","v":"HPS0090-TA"},{"$f":"'O_OPEX Tariff Summary'!D38","v":"High Pressure Sodium 150 Twin Arc"},{"$f":"'O_OPEX Tariff Summary'!P38","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R39","v":"HPS0110-TA"},{"$f":"'O_OPEX Tariff Summary'!D39","v":"High Pressure Sodium 250 Twin Arc"},{"$f":"'O_OPEX Tariff Summary'!P39","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R40","v":"MVA0010"},{"$f":"'O_OPEX Tariff Summary'!D40","v":"Mercury Vapour 50"},{"$f":"'O_OPEX Tariff Summary'!P40","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R41","v":"MVA0020"},{"$f":"'O_OPEX Tariff Summary'!D41","v":"Mercury Vapour 80"},{"$f":"'O_OPEX Tariff Summary'!P41","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R42","v":"MVA0080"},{"$f":"'O_OPEX Tariff Summary'!D42","v":"Mercury Vapour 125"},{"$f":"'O_OPEX Tariff Summary'!P42","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R43","v":"MVA0190"},{"$f":"'O_OPEX Tariff Summary'!D43","v":"Mercury Vapour 250"},{"$f":"'O_OPEX Tariff Summary'!P43","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R44","v":"MVA0220"},{"$f":"'O_OPEX Tariff Summary'!D44","v":"Mercury Vapour 400"},{"$f":"'O_OPEX Tariff Summary'!P44","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R45","v":"MVA0230"},{"$f":"'O_OPEX Tariff Summary'!D45","v":"Mercury Vapour 2x400"},{"$f":"'O_OPEX Tariff Summary'!P45","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R46","v":"MHR0060"},{"$f":"'O_OPEX Tariff Summary'!D46","v":"Metal Hallide (Reactor Control Gear) 250"},{"$f":"'O_OPEX Tariff Summary'!P46","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R47","v":"MHR0070"},{"$f":"'O_OPEX Tariff Summary'!D47","v":"Metal Hallide (Reactor Control Gear) 400"},{"$f":"'O_OPEX Tariff Summary'!P47","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R48","v":"INC0030"},{"$f":"'O_OPEX Tariff Summary'!D48","v":"Incandescent 60"},{"$f":"'O_OPEX Tariff Summary'!P48","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R49","v":"MHR0100"},{"$f":"'O_OPEX Tariff Summary'!D49","v":"Metal Hallide (Reactor Control Gear) 1000"},{"$f":"'O_OPEX Tariff Summary'!P49","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R50","v":"HPS0210"},{"$f":"'O_OPEX Tariff Summary'!D50","v":"High Pressure Sodium 600 (Internal Ignitor)"},{"$f":"'O_OPEX Tariff Summary'!P50","v":"V"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R51","v":"FLU0350"},{"$f":"'O_OPEX Tariff Summary'!D51","v":"Compact Fluorescent 1x42"},{"$f":"'O_OPEX Tariff Summary'!P51","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R52","v":"FLU0355"},{"$f":"'O_OPEX Tariff Summary'!D52","v":"Compact Fluorescent 1x32"},{"$f":"'O_OPEX Tariff Summary'!P52","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R53","v":"FLU0360"},{"$f":"'O_OPEX Tariff Summary'!D53","v":"T5 2x14W"},{"$f":"'O_OPEX Tariff Summary'!P53","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R54","v":"FLU0370"},{"$f":"'O_OPEX Tariff Summary'!D54","v":"T5 2x24W"},{"$f":"'O_OPEX Tariff Summary'!P54","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R55","v":"LPS0030"},{"$f":"'O_OPEX Tariff Summary'!D55","v":"Low Pressure Sodium 55"},{"$f":"'O_OPEX Tariff Summary'!P55","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R56","v":"LPS0040"},{"$f":"'O_OPEX Tariff Summary'!D56","v":"Low Pressure Sodium 90/100"},{"$f":"'O_OPEX Tariff Summary'!P56","v":"P"}]
[null,{"$f":"'O_OPEX Tariff Summary'!R57","v":"LPS0050"},{"$f":"'O_OPEX Tariff Summary'!D57","v":"Low Pressure Sodium 135"},{"$f":"'O_OPEX Tariff Summary'!P57","v":"V"}]

{"sheet":"I_Number of assets","index":19,"n_rows":134,"n_cols":69,"rows_kept":134,"cut":false,"hidden":false,"merged":[[5,62,5,68],[5,36,5,42],[5,27,5,33],[5,11,5,17],[5,19,5,25],[5,44,5,50]]}
[null,null,"Forecast asset input"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Number of assets which incur opex",null,null,null,null,null,null,null,"Number of assets which incur annuity (after replacement)",null,null,null,null,null,null,null,"Number of assets which are funded by customers",null,null,null,null,null,null,null,null,"Check that opex numbers >= annuity numbers",null,null,null,null,null,null,null,"Proportion of assets paid for by customers",null,null,null,null,null,null,null,"Proportion of assets paid for by customers","Proportion of assets paid for by Essential Energy",null,null,null,null,null,null,null,null,"Number of assets replaced"]
[null,null,"Asset name","Asset list mapping","Capex mapping","Opex mapping","Item number","Length","Type","Category",null,"FY23","FY24","FY25","FY26","FY27","FY28","FY29",null,{"$f":"L7","v":"FY23"},{"$f":"M7","v":"FY24"},"FY25","FY26","FY27","FY28","FY29",null,{"$f":"T7","v":"FY23"},{"$f":"U7","v":"FY24"},{"$f":"V7","v":"FY25"},{"$f":"W7","v":"FY26"},{"$f":"X7","v":"FY27"},{"$f":"Y7","v":"FY28"},{"$f":"Z7","v":"FY29"},null,null,{"$f":"T7","v":"FY23"},"FY24","FY25","FY26","FY27","FY28","FY29",null,{"$f":"AK7","v":"FY23"},{"$f":"AL7","v":"FY24"},"FY25","FY26","FY27","FY28","FY29",null,"Average","Average",null,{"$f":"'I_OPEX Input'!Y82","v":"Bulb Failure Rate"},{"$f":"'I_OPEX Input'!Z82","v":"Luminaire Failure Rate"},{"$f":"'I_OPEX Input'!AA82","v":"Ballast / Ignitor Failure Rate"},{"$f":"'I_OPEX Input'!AB82","v":"PE Cell Failure Rate"},"Support failure rate","Total failure rate",null,{"$f":"AS7","v":"FY23"},"FY24","FY25","FY26","FY27","FY28","FY29"]
[null,null,"LED 36W Gerard Luminaire (Cat P3)",{"$f":"IF(F8=\"WOOD POLE\", \"Timber\", IF(F8=\"STEEL POLE\", \"Steel (Column)\",F8))","v":"LED0001"},{"$f":"IF($I8=\"Support\",_xlfn.XLOOKUP($C8,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D8),_xlfn.XLOOKUP($F8,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D8))","v":"7206.05.80"},"LED0001","LED0001",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F8,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,988,912,912,912,912,912,912,null,19.979777553083906,55,39.285714285714292,39.285714285714292,39.285714285714292,27.5,11.785714285714286,null,941.04752275025282,{"$f":"M8-U8","v":857},941.04752275025282,941.04752275025282,941.04752275025282,941.04752275025282,941.04752275025282,null,{"$f":"AND(AK8:AQ119)","v":true},{"$f":"L8>=T8","v":true},{"$f":"M8>=U8","v":true},{"$f":"N8>=V8","v":true},{"$f":"O8>=W8","v":true},{"$f":"P8>=X8","v":true},{"$f":"Q8>=Y8","v":true},{"$f":"R8>=Z8","v":true},null,{"$f":"IFERROR(AB8/L8,0)","v":0.95247724974721948},{"$f":"IFERROR(AC8/M8,0)","v":0.9396929824561403},{"$f":"IFERROR(AD8/N8,0)","v":1.031850353892821},{"$f":"IFERROR(AE8/O8,0)","v":1.031850353892821},{"$f":"IFERROR(AF8/P8,0)","v":1.031850353892821},{"$f":"IFERROR(AG8/Q8,0)","v":1.031850353892821},{"$f":"IFERROR(AH8/R8,0)","v":1.031850353892821},null,{"$f":"AVERAGE(AU8:AY8)","v":1.031850353892821},{"$f":"1-BA8","v":-3.1850353892820982E-2},null,{"$f":"_xlfn.XLOOKUP($F8,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F8,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":1.2699999999999999E-2},{"$f":"_xlfn.XLOOKUP($F8,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F8,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I8=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},{"$f":"SUM(BD8:BH8)","v":2.3599999999999999E-2},null,{"$f":"L8*$BI8","v":23.316800000000001},{"$f":"M8*$BI8","v":21.523199999999999},21.523199999999999,21.523199999999999,21.523199999999999,21.523199999999999,21.523199999999999]
[null,null,"LED 23W Gerard Luminaire (Cat P3) - Aeroscreen",{"$f":"IF(F9=\"WOOD POLE\", \"Timber\", IF(F9=\"STEEL POLE\", \"Steel (Column)\",F9))","v":"LED0002"},{"$f":"IF($I9=\"Support\",_xlfn.XLOOKUP($C9,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D9),_xlfn.XLOOKUP($F9,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D9))","v":"7206.05.81"},"LED0002","LED0002",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F9,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,2513,2441,2441,2441,2441,2441,2441,null,61.926073131955512,67,64.372549019607831,43.35294117647058,39.411764705882348,30.2156862745098,13.137254901960782,null,2388.1490461049284,{"$f":"M9-U9","v":2374},2388.1490461049284,2388.1490461049284,2388.1490461049284,2388.1490461049284,2388.1490461049284,null,null,true,true,true,true,true,true,true,null,{"$f":"IFERROR(AB9/L9,0)","v":0.95031796502384736},0.97255223269151991,0.97834864649935616,0.97834864649935616,0.97834864649935616,0.97834864649935616,0.97834864649935616,null,{"$f":"AVERAGE(AU9:AY9)","v":0.97834864649935616},{"$f":"1-BA9","v":2.1651353500643844E-2},null,{"$f":"_xlfn.XLOOKUP($F9,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F9,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":8.3000000000000001E-3},{"$f":"_xlfn.XLOOKUP($F9,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F9,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I9=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},{"$f":"SUM(BD9:BH9)","v":1.9200000000000002E-2},null,{"$f":"L9*$BI9","v":48.249600000000008},46.867200000000004,46.867200000000004,46.867200000000004,46.867200000000004,46.867200000000004,46.867200000000004]
[null,null,"LED 17W Gerard Luminaire (Cat P4/P5)","LED0003",{"$f":"IF($I10=\"Support\",_xlfn.XLOOKUP($C10,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D10),_xlfn.XLOOKUP($F10,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D10))","v":"7206.05.82"},"LED0003","LED0003",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F10,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,25443,25193,25193,25193,25193,25193,25193,null,1068.0074353829809,577,530.94235033259417,449.06208425720627,262.91241685144132,179.11308203991135,79.321507760532157,null,22544.26566741414,24616,22544.26566741414,22544.26566741414,22544.26566741414,22544.26566741414,22544.26566741414,null,null,true,true,true,true,true,true,true,null,0.8860694755891263,0.97709681260667647,0.89486228981916172,0.89486228981916172,0.89486228981916172,0.89486228981916172,0.89486228981916172,null,0.89486228981916172,0.10513771018083828,null,{"$f":"_xlfn.XLOOKUP($F10,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F10,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.7000000000000002E-3},{"$f":"_xlfn.XLOOKUP($F10,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F10,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I10=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.7600000000000001E-2,null,447.79680000000002,443.39680000000004,443.39680000000004,443.39680000000004,443.39680000000004,443.39680000000004,443.39680000000004]
[null,null,"LED 17W Gerard Luminaire (Cat P4/P5) - Aeroscreen","LED0004",{"$f":"IF($I11=\"Support\",_xlfn.XLOOKUP($C11,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D11),_xlfn.XLOOKUP($F11,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D11))","v":"7206.05.83"},"LED0004","LED0004",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F11,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,60,64,64,64,64,64,64,null,1,13,13,13,13,13,13,null,54,51,54,54,54,54,54,null,null,true,true,true,true,true,true,true,null,0.9,0.796875,0.84375,0.84375,0.84375,0.84375,0.84375,null,0.84375,0.15625,null,{"$f":"_xlfn.XLOOKUP($F11,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F11,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F11,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F11,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I11=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,1.0680000000000001,1.1392,1.1392,1.1392,1.1392,1.1392,1.1392]
[null,null,"LED 17W Gerard Luminaire - Louvred (Cat P4/P5 RRW)","LED0005",{"$f":"IF($I12=\"Support\",_xlfn.XLOOKUP($C12,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D12),_xlfn.XLOOKUP($F12,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D12))","v":"7206.05.84"},"LED0005","LED0005",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F12,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F12,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F12,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F12,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F12,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I12=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0,0,0,0,0,0,0]
[null,null,"LED 25W GE Evolve Luminaire (Cat P4/P5)","LED0006",{"$f":"IF($I13=\"Support\",_xlfn.XLOOKUP($C13,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D13),_xlfn.XLOOKUP($F13,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D13))","v":"7206.05.85"},"LED0006","LED0006",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F13,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,4695,4583,4583,4583,4583,4583,4583,null,126.83790682833431,176,152.65306122448979,111.3469387755102,84.408163265306115,55.673469387755098,16.163265306122447,null,4309.4926611359288,4407,4309.4926611359288,4309.4926611359288,4309.4926611359288,4309.4926611359288,4309.4926611359288,null,null,true,true,true,true,true,true,true,null,0.91788981067857911,0.96159720706960505,0.94032133125374839,0.94032133125374839,0.94032133125374839,0.94032133125374839,0.94032133125374839,null,0.9403213312537485,5.9678668746251495E-2,null,{"$f":"_xlfn.XLOOKUP($F13,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F13,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":1.0200000000000001E-2},{"$f":"_xlfn.XLOOKUP($F13,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F13,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I13=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},2.1100000000000001E-2,null,99.06450000000001,96.701300000000003,96.701300000000003,96.701300000000003,96.701300000000003,96.701300000000003,96.701300000000003]
[null,null,"LED 35W Pecan Luminaire (Cat P3)","LED0007",{"$f":"IF($I14=\"Support\",_xlfn.XLOOKUP($C14,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D14),_xlfn.XLOOKUP($F14,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D14))","v":"7206.05.86"},"LED0007","LED0007",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F14,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,49,48,48,48,48,48,48,null,0,1,{"$f":"U14","v":1},{"$f":"V14","v":1},1,1,1,null,46.869565217391305,47,46.869565217391305,46.869565217391305,46.869565217391305,46.869565217391305,46.869565217391305,null,null,true,true,true,true,true,true,true,null,0.95652173913043481,0.97916666666666663,0.97644927536231885,0.97644927536231885,0.97644927536231885,0.97644927536231885,0.97644927536231885,null,0.97644927536231874,2.3550724637681264E-2,null,{"$f":"_xlfn.XLOOKUP($F14,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F14,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F14,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F14,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I14=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0.87219999999999998,0.85440000000000005,0.85440000000000005,0.85440000000000005,0.85440000000000005,0.85440000000000005,0.85440000000000005]
[null,null,"LED 29W Pecan Luminaire (Cat P3) - Aeroscreen","LED0008",{"$f":"IF($I15=\"Support\",_xlfn.XLOOKUP($C15,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D15),_xlfn.XLOOKUP($F15,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D15))","v":"7206.05.87"},"LED0008","LED0008",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F15,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,24,22,22,22,22,22,22,null,4,13,13,13,13,13,0,null,18,9,18,18,18,18,18,null,null,true,true,true,true,true,true,true,null,0.75,0.40909090909090912,0.81818181818181823,0.81818181818181823,0.81818181818181823,0.81818181818181823,0.81818181818181823,null,0.81818181818181812,0.18181818181818188,null,{"$f":"_xlfn.XLOOKUP($F15,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F15,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F15,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F15,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I15=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0.42720000000000002,0.3916,0.3916,0.3916,0.3916,0.3916,0.3916]
[null,null,"LED 42W Pecan Luminaire (Cat V5)","LED0009",{"$f":"IF($I16=\"Support\",_xlfn.XLOOKUP($C16,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D16),_xlfn.XLOOKUP($F16,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D16))","v":"7206.05.88"},"LED0009","LED0009",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F16,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,4,5,5,5,5,5,5,null,0,2,{"$f":"U16","v":2},{"$f":"V16","v":2},2,2,2,null,1,3,1,1,1,1,1,null,null,true,true,true,true,true,true,true,null,0.25,0.6,0.2,0.2,0.2,0.2,0.2,null,0.2,0.8,null,{"$f":"_xlfn.XLOOKUP($F16,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F16,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F16,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F16,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I16=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,7.1199999999999999E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2]
[null,null,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen","LED0010",{"$f":"IF($I17=\"Support\",_xlfn.XLOOKUP($C17,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D17),_xlfn.XLOOKUP($F17,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D17))","v":"7206.05.89"},"LED0010","LED0010",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F17,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,53,53,53,53,53,53,53,null,1,0,1,1,1,1,1,null,52,53,52,52,52,52,52,null,null,true,{"$f":"M17>=U17","v":true},true,true,true,true,true,null,0.98113207547169812,1,0.98113207547169812,0.98113207547169812,0.98113207547169812,0.98113207547169812,0.98113207547169812,null,0.98113207547169812,1.8867924528301883E-2,null,{"$f":"_xlfn.XLOOKUP($F17,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F17,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":1.89E-2},{"$f":"_xlfn.XLOOKUP($F17,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F17,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I17=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},2.98E-2,null,1.5793999999999999,1.5793999999999999,1.5793999999999999,1.5793999999999999,1.5793999999999999,1.5793999999999999,1.5793999999999999]
[null,null,"LED 105W Aldridge Luminaire (Cat V3)","LED0011",{"$f":"IF($I18=\"Support\",_xlfn.XLOOKUP($C18,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D18),_xlfn.XLOOKUP($F18,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D18))","v":"7206.05.90"},"LED0011","LED0011",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F18,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,3,11,11,11,11,11,11,null,0,1,{"$f":"U18","v":1},{"$f":"V18","v":1},1,1,1,null,2,10,2,2,2,2,2,null,null,true,true,true,true,true,true,true,null,0.66666666666666663,0.90909090909090906,0.18181818181818182,0.18181818181818182,0.18181818181818182,0.18181818181818182,0.18181818181818182,null,0.18181818181818182,0.81818181818181812,null,{"$f":"_xlfn.XLOOKUP($F18,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F18,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F18,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F18,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I18=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,5.3400000000000003E-2,0.1958,0.1958,0.1958,0.1958,0.1958,0.1958]
[null,null,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.","LED0012",{"$f":"IF($I19=\"Support\",_xlfn.XLOOKUP($C19,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D19),_xlfn.XLOOKUP($F19,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D19))","v":"7206.05.91"},"LED0012","LED0012",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F19,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,90,81,81,81,81,81,81,null,1,0,0,0,0,0,0,null,88,81,88,88,88,88,88,null,null,true,true,true,true,true,true,true,null,0.97777777777777775,1,1.0864197530864197,1.0864197530864197,1.0864197530864197,1.0864197530864197,1.0864197530864197,null,1.0864197530864197,-8.6419753086419693E-2,null,{"$f":"_xlfn.XLOOKUP($F19,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F19,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F19,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F19,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I19=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,1.6020000000000001,1.4418,1.4418,1.4418,1.4418,1.4418,1.4418]
[null,null,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.","LED0013",{"$f":"IF($I20=\"Support\",_xlfn.XLOOKUP($C20,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D20),_xlfn.XLOOKUP($F20,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D20))","v":"7206.05.92"},"LED0013","LED0013",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F20,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,72,72,72,72,72,72,72,null,22,32,32,32,32,32,0,null,40,40,40,40,40,40,40,null,null,true,true,true,true,true,true,true,null,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,0.55555555555555558,null,0.55555555555555558,0.44444444444444442,null,{"$f":"_xlfn.XLOOKUP($F20,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F20,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F20,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F20,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I20=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,1.2816000000000001,1.2816000000000001,1.2816000000000001,1.2816000000000001,1.2816000000000001,1.2816000000000001,1.2816000000000001]
[null,null,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.","LED0014",{"$f":"IF($I21=\"Support\",_xlfn.XLOOKUP($C21,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D21),_xlfn.XLOOKUP($F21,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D21))","v":"7206.05.93"},"LED0014","LED0014",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F21,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,11,11,11,11,11,11,11,null,0,0,0,0,0,0,0,null,11,11,11,11,11,11,11,null,null,true,true,true,true,true,true,true,null,1,1,1,1,1,1,1,null,1,0,null,{"$f":"_xlfn.XLOOKUP($F21,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F21,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F21,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F21,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I21=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0.1958,0.1958,0.1958,0.1958,0.1958,0.1958,0.1958]
[null,null,"LED 100W Aldridge Luminaire - Brownfield","LED0015",{"$f":"IF($I22=\"Support\",_xlfn.XLOOKUP($C22,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D22),_xlfn.XLOOKUP($F22,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D22))","v":"LED0015"},"LED0015","LED0015",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F22,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F22,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F22,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F22,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F22,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I22=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0,0,0,0,0,0,0]
[null,null,"LED 200W Aldridge Luminaire - Brownfield","LED0016",{"$f":"IF($I23=\"Support\",_xlfn.XLOOKUP($C23,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D23),_xlfn.XLOOKUP($F23,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D23))","v":"LED0016"},"LED0016","LED0016",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F23,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F23,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F23,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F23,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F23,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I23=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0,0,0,0,0,0,0]
[null,null,"LED 300W Aldridge Luminaire - Brownfield","LED0017",{"$f":"IF($I24=\"Support\",_xlfn.XLOOKUP($C24,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D24),_xlfn.XLOOKUP($F24,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D24))","v":"LED0017"},"LED0017","LED0017",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F24,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F24,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F24,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F24,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F24,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I24=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0,{"$f":"M24*$BI24","v":0},{"$f":"N24*$BI24","v":0},{"$f":"O24*$BI24","v":0},{"$f":"P24*$BI24","v":0},{"$f":"Q24*$BI24","v":0},{"$f":"R24*$BI24","v":0}]
[null,null,"Fluorescent Twin 20","FLU0060",{"$f":"IF($I25=\"Support\",_xlfn.XLOOKUP($C25,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D25),_xlfn.XLOOKUP($F25,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D25))","v":"NO_CAPEX"},"FLU0060","FLU0060",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F25,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,203.24159182954747,166,120.26493277496141,74.529865549922846,28.79479832488428,0,0,null,12.702599489346717,6,4.3469252810227017,2.6938505620454039,1.0407758430681064,0,0,null,76.215596936080303,160,23.22431325937665,14.392432646592709,5.5605520338087686,0,0,null,null,true,true,true,true,true,true,true,null,0.375,0.96385542168674698,0.19310960163952168,0.19310960163952165,0.19310960163952165,0,0,null,0.115865760983713,0.88413423901628696,null,{"$f":"_xlfn.XLOOKUP($F25,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":2.7E-2},{"$f":"_xlfn.XLOOKUP($F25,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F25,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F25,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I25=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},4.2258490566037733E-2,null,8.5886828909554236,7.0149094339622637,5.0822145270958687,3.1495196202294751,1.2168247133630814,0,0]
[null,null,"Fluorescent 40","FLU0130",{"$f":"IF($I26=\"Support\",_xlfn.XLOOKUP($C26,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D26),_xlfn.XLOOKUP($F26,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D26))","v":"7206.05.1"},"FLU0130","FLU0130",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F26,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,229.20079826260493,274,198.50958783337006,123.01917566674015,47.528763500110209,0,0,null,9.1073164872558259,8,5.7959003746969371,3.5918007493938728,1.2720593637499082,0,0,null,74.376417979255905,266,22.663881143766957,14.0451250045188,5.426368865270641,0,0,null,null,true,true,true,true,true,true,true,null,0.32450331125827814,0.97080291970802923,0.11417020906209896,0.11417020906209896,0.11417020906209896,0,0,null,6.8502125437259379E-2,0.93149787456274058,null,{"$f":"_xlfn.XLOOKUP($F26,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":4.2299999999999997E-2},{"$f":"_xlfn.XLOOKUP($F26,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F26,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F26,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I26=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},5.7558490566037734E-2,null,13.192451984526464,15.771026415094338,11.425912238575069,7.080798062055802,2.735683885536532,0,0]
[null,null,"High Pressure Sodium 50","HPS0010",{"$f":"IF($I27=\"Support\",_xlfn.XLOOKUP($C27,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D27),_xlfn.XLOOKUP($F27,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D27))","v":"NO_CAPEX"},"HPS0010","HPS0010",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F27,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,35.456477079297997,11,7.9693630152082866,4.9387260304165741,1.908089045624862,0,0,null,6.3315137641603565,4,2.8979501873484681,1.6163103372272427,0.62446550584086402,0,0,null,18.99454129248107,7,5.7879908434583554,3.5868991019545691,1.3858073604507835,0,0,null,null,true,true,true,true,true,true,true,null,0.5357142857142857,0.63636363636363635,0.72628023499655836,0.72628023499655836,0.72628023499655825,0,0,null,0.43576814099793493,0.56423185900206507,null,{"$f":"_xlfn.XLOOKUP($F27,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0.1636},{"$f":"_xlfn.XLOOKUP($F27,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F27,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F27,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I27=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},0.17885849056603773,null,6.3416919711925539,1.9674433962264151,1.4253882396729614,0.88333308311950776,0.34127792656605432,0,0]
[null,null,"High Pressure Sodium 50 Twin Arc","HPS0010-TA",{"$f":"IF($I28=\"Support\",_xlfn.XLOOKUP($C28,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D28),_xlfn.XLOOKUP($F28,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D28))","v":"7107.09.30"},"HPS0010-TA","HPS0010-TA",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F28,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F28,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($F28,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F28,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F28,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I28=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},9.7158490566037731E-2,null,0,0,0,0,0,0,0]
[null,null,"High Pressure Sodium 70","HPS0020",{"$f":"IF($I29=\"Support\",_xlfn.XLOOKUP($C29,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D29),_xlfn.XLOOKUP($F29,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D29))","v":"7107.09.3"},"HPS0020","HPS0020",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F29,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,2846.0154369900806,587,425.27418999338767,263.54837998677539,101.8225699801631,0,0,null,316.64783012088026,79,54.746058974039535,32.628263214888612,11.790696278602226,0,0,null,1549.5396827401312,508,472.17362910603606,292.61262016702022,113.05161122800438,0,0,null,null,true,true,true,true,true,true,true,null,0.54445933869526364,0.86541737649063033,1.1102804736712981,1.1102804736712981,1.1102804736712981,0,0,null,0.66616828420277885,0.33383171579722115,null,{"$f":"_xlfn.XLOOKUP($F29,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0.1472},{"$f":"_xlfn.XLOOKUP($F29,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F29,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F29,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I29=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},0.16245849056603773,null,462.35937202105077,95.363133962264143,69.089402983020108,42.815672003776072,16.541941024532044,0,0]
[null,null,"High Pressure Sodium 150","HPS0090",{"$f":"IF($I30=\"Support\",_xlfn.XLOOKUP($C30,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D30),_xlfn.XLOOKUP($F30,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D30))","v":"NO_CAPEX"},"HPS0090","HPS0090",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F30,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,2815.6241709221108,375,271.68283006391886,168.36566012783774,65.048490191756656,0,0,null,238.0907849995894,47,31.195713779182068,18.021748713476629,6.3804084292436105,0,0,null,1592.399323269726,328,485.23376059957252,300.70616682121363,116.17857304285475,0,0,null,null,true,true,true,true,true,true,true,null,0.56555819477434688,0.8746666666666667,1.7860302783411506,1.7860302783411508,1.7860302783411506,0,0,null,1.0716181670046905,-7.1618167004690481E-2,null,{"$f":"_xlfn.XLOOKUP($F30,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":7.8799999999999995E-2},{"$f":"_xlfn.XLOOKUP($F30,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F30,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F30,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I30=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},9.4058490566037739E-2,null,264.8333595181852,35.27193396226415,25.554076908521544,15.836219854778943,6.1183628010363416,0,0]
[null,null,"High Pressure Sodium 250","HPS0110",{"$f":"IF($I31=\"Support\",_xlfn.XLOOKUP($C31,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D31),_xlfn.XLOOKUP($F31,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D31))","v":"NO_CAPEX"},"HPS0110","HPS0110",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F31,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,6041.5304337618127,1535,1112.0883843949746,689.17676878994916,266.26515318492392,0,0,null,547.73506654498851,143,95.946419749601247,53.2129483252643,18.664964642116111,0,0,null,3743.0671175672537,1392,1140.5823320147922,706.83486775604865,273.08740349730499,0,0,null,null,true,true,true,true,true,true,true,null,0.61955611390284759,0.90684039087947887,1.02562201711631,1.0256220171163102,1.0256220171163102,0,0,null,0.61537321026978609,0.38462678973021391,null,{"$f":"_xlfn.XLOOKUP($F31,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":5.0700000000000002E-2},{"$f":"_xlfn.XLOOKUP($F31,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F31,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F31,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I31=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},6.5958490566037739E-2,null,398.49022811970843,101.24628301886793,73.351671210716077,45.457059402564234,17.562447594412397,0,0]
[null,null,"High Pressure Sodium 2x250","HPS0120",{"$f":"IF($I32=\"Support\",_xlfn.XLOOKUP($C32,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D32),_xlfn.XLOOKUP($F32,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D32))","v":"NO_CAPEX"},"HPS0120","HPS0120",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F32,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,0.63315137641603569,0,0.19293302811527852,0.11956330339848563,4.6193578681692778E-2,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F32,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($F32,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F32,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F32,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I32=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},9.7158490566037731E-2,null,6.1516032032391206E-2,0,1.8745081792015381E-2,1.1616590085286073E-2,4.4880983785567695E-3,0,0]
[null,null,"High Pressure Sodium 400","HPS0170",{"$f":"IF($I33=\"Support\",_xlfn.XLOOKUP($C33,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D33),_xlfn.XLOOKUP($F33,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D33))","v":"7107.09.21"},"HPS0170","HPS0170",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F33,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,848.42284439748789,1108,802.73220189552558,497.46440379105132,192.19660568657702,0,0,null,72.703895011707232,93,62.194469405401719,33.724936844068417,12.7194816974958,0,0,null,600.59739357497278,1015,183.01322264586403,113.41586082434591,43.818499002827807,0,0,null,null,true,true,true,true,true,true,true,null,0.7078986587183308,0.91606498194945851,0.22798789211857598,0.22798789211857595,0.22798789211857598,0,0,null,0.13679273527114558,0.86320726472885445,null,{"$f":"_xlfn.XLOOKUP($F33,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":2.8899999999999999E-2},{"$f":"_xlfn.XLOOKUP($F33,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F33,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F33,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I33=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},4.4158490566037732E-2,null,37.465072170337365,48.927607547169806,35.447442364458261,21.967277181746724,8.4871119990351858,0,0]
[null,null,"High Pressure Sodium 2x400","HPS0180",{"$f":"IF($I34=\"Support\",_xlfn.XLOOKUP($C34,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D34),_xlfn.XLOOKUP($F34,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D34))","v":"NO_CAPEX"},"HPS0180","HPS0180",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F34,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,2.5326055056641428,0,0.77173211246111406,0.47825321359394252,0.18477431472677111,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F34,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($F34,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F34,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F34,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I34=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},9.7158490566037731E-2,null,0.24606412812956482,0,7.4980327168061522E-2,4.6466360341144292E-2,1.7952393514227078E-2,0,0]
[null,null,"High Pressure Sodium 3x400","HPS0190",{"$f":"IF($I35=\"Support\",_xlfn.XLOOKUP($C35,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D35),_xlfn.XLOOKUP($F35,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D35))","v":"NO_CAPEX"},"HPS0190","HPS0190",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F35,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,20.260844045313142,19,13.765263389905224,8.5305267798104456,3.2957901697156702,0,0,null,0,3,{"$f":"U35","v":3},{"$f":"V35","v":3},3,0,0,null,0,16,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0.84210526315789469,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F35,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($F35,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F35,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F35,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I35=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},9.7158490566037731E-2,null,1.9685130250365186,1.8460113207547169,1.3374122132071313,0.82881310565954536,0.32021399811195983,0,0]
[null,null,"High Pressure Sodium 400 Twin Arc","HPS0170-TA",{"$f":"IF($I36=\"Support\",_xlfn.XLOOKUP($C36,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D36),_xlfn.XLOOKUP($F36,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D36))","v":"7107.09.24"},"HPS0170-TA","HPS0170-TA",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F36,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F36,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($F36,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F36,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F36,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I36=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},9.7158490566037731E-2,null,0,0,0,0,0,0,0]
[null,null,"High Pressure Sodium 70 Twin Arc","HPS0020-TA",{"$f":"IF($I37=\"Support\",_xlfn.XLOOKUP($C37,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D37),_xlfn.XLOOKUP($F37,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D37))","v":"7107.09.61"},"HPS0020-TA","HPS0020-TA",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F37,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F37,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($F37,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F37,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F37,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I37=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},9.7158490566037731E-2,null,0,0,0,0,0,0,0]
[null,null,"High Pressure Sodium 150 Twin Arc","HPS0090-TA",{"$f":"IF($I38=\"Support\",_xlfn.XLOOKUP($C38,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D38),_xlfn.XLOOKUP($F38,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D38))","v":"7107.09.41"},"HPS0090-TA","HPS0090-TA",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F38,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F38,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($F38,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F38,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F38,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I38=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},9.7158490566037731E-2,null,0,0,0,0,0,0,0]
[null,null,"High Pressure Sodium 250 Twin Arc","HPS0110-TA",{"$f":"IF($I39=\"Support\",_xlfn.XLOOKUP($C39,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D39),_xlfn.XLOOKUP($F39,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D39))","v":"7107.09.39"},"HPS0110-TA","HPS0110-TA",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F39,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F39,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($F39,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F39,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F39,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I39=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},9.7158490566037731E-2,null,0,0,0,0,0,0,0]
[null,null,"Mercury Vapour 50","MVA0010",{"$f":"IF($I40=\"Support\",_xlfn.XLOOKUP($C40,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D40),_xlfn.XLOOKUP($F40,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D40))","v":"7206.05.1"},"MVA0010","MVA0010",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F40,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,64.581440394435646,34,24.632576592461977,15.265153184923957,5.897729777385937,0,0,null,5.0160342053930584,1,0.72448754683711725,0.44897509367423438,0.17346264051135113,0,0,null,53.295363432301265,33,16.240090813198687,10.064212043348258,3.88833327349783,0,0,null,null,{"$f":"L40>=T40","v":true},{"$f":"M40>=U40","v":true},{"$f":"N40>=V40","v":true},{"$f":"O40>=W40","v":true},{"$f":"P40>=X40","v":true},{"$f":"Q40>=Y40","v":true},{"$f":"R40>=Z40","v":true},null,0.82524271844660202,0.97058823529411764,0.65929322303085647,0.65929322303085636,0.65929322303085647,0,0,null,0.3955759338185138,0.60442406618148614,null,{"$f":"_xlfn.XLOOKUP($F40,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":2.2200000000000001E-2},{"$f":"_xlfn.XLOOKUP($F40,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F40,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F40,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I40=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},3.7458490566037742E-2,null,2.4191232757560965,1.2735886792452833,0.92269913790593905,0.57180959656659502,0.220920055227251,0,0]
[null,null,"Mercury Vapour 80","MVA0020",{"$f":"IF($I41=\"Support\",_xlfn.XLOOKUP($C41,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D41),_xlfn.XLOOKUP($F41,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D41))","v":"7206.05.1"},"MVA0020","MVA0020",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F41,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,2305.3041615307861,350,253.57064139299095,157.14128278598193,60.711924178972893,0,0,null,128.18089749409108,25,15.272980717106796,8.7974849436167499,3.164521144463837,0,0,null,1784.7725981030051,325,543.85348381983658,337.03363143930852,130.21377905878049,0,0,null,null,true,true,true,true,true,true,true,null,0.77420265311882597,0.9285714285714286,2.1447809605724704,2.1447809605724704,2.1447809605724708,0,0,null,1.2868685763434822,-0.28686857634348217,null,{"$f":"_xlfn.XLOOKUP($F41,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":2.2599999999999999E-2},{"$f":"_xlfn.XLOOKUP($F41,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F41,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F41,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I41=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},3.7858490566037739E-2,null,87.275335851160804,13.250471698113209,9.5998017350006872,5.9491317718881653,2.2984618087756439,0,0]
[null,null,"Mercury Vapour 125","MVA0080",{"$f":"IF($I42=\"Support\",_xlfn.XLOOKUP($C42,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D42),_xlfn.XLOOKUP($F42,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D42))","v":"NO_CAPEX"},"MVA0080","MVA0080",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F42,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,30.391266067969713,24,17.387701124090807,10.775402248181617,4.1631033722724267,0,0,null,4.0139408014299622,4,2.8979501873484668,1.7959003746969353,0.69385056204540418,0,0,null,24.657064923069768,20,7.5134673590553742,4.6562010983863091,1.7989348377172438,0,0,null,null,true,true,true,true,true,true,true,null,0.81132075471698117,0.83333333333333337,0.43211390082185169,0.43211390082185169,0.43211390082185175,0,0,null,0.25926834049311098,0.74073165950688902,null,{"$f":"_xlfn.XLOOKUP($F42,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($F42,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F42,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F42,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I42=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},9.7158490566037731E-2,null,2.952769537554778,2.3318037735849053,1.6893627956300603,1.0469218176752153,0.40448083972037041,0,0]
[null,null,"Mercury Vapour 250","MVA0190",{"$f":"IF($I43=\"Support\",_xlfn.XLOOKUP($C43,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D43),_xlfn.XLOOKUP($F43,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D43))","v":"7107.09.7"},"MVA0190","MVA0190",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F43,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,101.30422022656572,56,40.571302622878555,25.142605245757107,9.7139078686356619,0,0,null,1.8994541292481073,1,0.72448754683711702,0.29931672911615603,0.11564176034090075,0,0,null,36.089628455714035,55,10.997182602570877,6.8151082937136831,2.6330339848564894,0,0,null,null,true,true,true,true,true,true,true,null,0.35624999999999996,0.9821428571428571,0.27105815913264414,0.27105815913264414,0.27105815913264414,0,0,null,0.16263489547958648,0.83736510452041357,null,{"$f":"_xlfn.XLOOKUP($F43,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":5.5599999999999997E-2},{"$f":"_xlfn.XLOOKUP($F43,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F43,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F43,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I43=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},7.0858490566037741E-2,null,7.1782641332239168,3.9680754716981133,2.8748212641551025,1.7815670566120909,0.68831284906907986,0,0]
[null,null,"Mercury Vapour 400","MVA0220",{"$f":"IF($I44=\"Support\",_xlfn.XLOOKUP($C44,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D44),_xlfn.XLOOKUP($F44,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D44))","v":"7107.09.7"},"MVA0220","MVA0220",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F44,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,131.69548629453541,90,65.203879215340521,40.407758430681056,15.611637646021597,0,0,null,4.6559010306148885,0,1.2160627226659977,0.75361112445106093,0.29115952623612418,0,0,null,49.219525180785965,90,14.99810691288064,9.2945372015630863,3.5909674902455322,0,0,null,null,true,true,true,true,true,true,true,null,0.37373737373737376,1,0.23001862915775775,0.23001862915775778,0.23001862915775778,0,0,null,0.13801117749465469,0.86198882250534536,null,{"$f":"_xlfn.XLOOKUP($F44,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":4.3299999999999998E-2},{"$f":"_xlfn.XLOOKUP($F44,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F44,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F44,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I44=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},5.8558490566037735E-2,null,7.7118888917683037,5.2702641509433965,3.818240745900582,2.3662173408577685,0.91419393581495523,0,0]
[null,null,"Mercury Vapour 2x400","MVA0230",{"$f":"IF($I45=\"Support\",_xlfn.XLOOKUP($C45,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D45),_xlfn.XLOOKUP($F45,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D45))","v":"7107.09.7"},"MVA0230","MVA0230",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F45,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,0,3,0,0,0,0,0,null,0,1,0,0,0,0,0,null,0,2,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0.66666666666666663,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F45,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($F45,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F45,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F45,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I45=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},9.7158490566037731E-2,null,0,0.29147547169811316,0,0,0,0,0]
[null,null,"Metal Hallide (Reactor Control Gear) 250","MHR0060",{"$f":"IF($I46=\"Support\",_xlfn.XLOOKUP($C46,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D46),_xlfn.XLOOKUP($F46,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D46))","v":"NO_CAPEX"},"MHR0060","MHR0060",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F46,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,172.21717438516171,264,191.2647123649989,118.5294247299978,45.794137094996692,0,0,null,18.451840112695905,7,4.507922513653174,2.7936228050841234,0.67457693532192131,0,0,null,133.26328970280369,257,40.607808774739574,25.165228620062219,9.7226484653848626,0,0,null,null,true,true,true,true,true,true,true,null,0.77380952380952372,0.97348484848484851,0.21231207927809442,0.21231207927809442,0.21231207927809442,0,0,null,0.12738724756685665,0.87261275243314329,null,{"$f":"_xlfn.XLOOKUP($F46,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":1.46E-2},{"$f":"_xlfn.XLOOKUP($F46,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F46,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F46,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I46=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},2.9858490566037735E-2,null,5.1421448766890263,7.8826415094339621,5.7108756097662408,3.5391097100985194,1.3673438104307976,0,0]
[null,null,"Metal Hallide (Reactor Control Gear) 400","MHR0070",{"$f":"IF($I47=\"Support\",_xlfn.XLOOKUP($C47,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D47),_xlfn.XLOOKUP($F47,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D47))","v":"7107.09.11"},"MHR0070","MHR0070",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F47,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,74.711862417092206,301,218.07075159797222,135.14150319594444,52.212254793916685,0,0,null,4.3581919743303787,4,2.4839573034415445,0.76967158915582989,0.29736452659088763,0,0,null,51.675704838488777,297,15.746550644675313,9.7583582790397365,3.7701659134041594,0,0,null,null,true,true,true,true,true,true,true,null,0.69166666666666665,0.98671096345514953,7.2208448539238843E-2,7.2208448539238856E-2,7.2208448539238843E-2,0,0,null,4.3325069123543315E-2,0.95667493087645672,null,{"$f":"_xlfn.XLOOKUP($F47,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":9.7000000000000003E-3},{"$f":"_xlfn.XLOOKUP($F47,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F47,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F47,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I47=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},2.4958490566037737E-2,null,1.8646953133081052,7.512505660377359,5.4427167964867484,3.3729279325961379,1.3031390687055282,0,0]
[null,null,"Incandescent 60","INC0030",{"$f":"IF($I48=\"Support\",_xlfn.XLOOKUP($C48,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D48),_xlfn.XLOOKUP($F48,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D48))","v":"NO_CAPEX"},"INC0030","INC0030",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F48,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,23.42660092739332,12,8.6938505620454034,5.3877011240908077,2.0815516861362133,0,0,null,2.9283251159241654,2,0,0,0,0,0,null,17.569950695544989,10,5.3538915301989789,3.3178816693079769,1.2818718084169749,0,0,null,null,true,true,true,true,true,true,true,null,0.75,0.83333333333333337,0.61582511592416511,0.61582511592416522,0.61582511592416511,0,0,null,0.36949506955449907,0.63050493044550093,null,{"$f":"_xlfn.XLOOKUP($F48,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($F48,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F48,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F48,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I48=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},9.7158490566037731E-2,null,2.2760931851984747,1.1659018867924527,0.84468139781503015,0.52346090883760765,0.20224041986018521,0,0]
[null,null,"Metal Hallide (Reactor Control Gear) 1000","MHR0100",{"$f":"IF($I49=\"Support\",_xlfn.XLOOKUP($C49,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D49),_xlfn.XLOOKUP($F49,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D49))","v":"NO_CAPEX"},"MHR0100","MHR0100",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F49,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,5.0652110113282856,24,17.387701124090807,10.775402248181615,4.1631033722724258,0,0,null,0,1,0,0,0,0,0,null,5.0652110113282856,23,1.5434642249222281,0.95650642718788514,0.36954862945354228,0,0,null,null,true,true,true,true,true,true,true,null,1,0.95833333333333337,8.8767584277357134E-2,8.8767584277357134E-2,8.8767584277357148E-2,0,0,null,5.326055056641428E-2,0.94673944943358568,null,{"$f":"_xlfn.XLOOKUP($F49,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($F49,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F49,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F49,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I49=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},9.7158490566037731E-2,null,0.49212825625912965,2.3318037735849053,1.6893627956300603,1.0469218176752153,0.40448083972037036,0,0]
[null,null,"High Pressure Sodium 600 (Internal Ignitor)","HPS0210",{"$f":"IF($I50=\"Support\",_xlfn.XLOOKUP($C50,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D50),_xlfn.XLOOKUP($F50,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D50))","v":"NO_CAPEX"},"HPS0210","HPS0210",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F50,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F50,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($F50,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F50,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F50,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I50=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},9.7158490566037731E-2,null,0,0,0,0,0,0,0]
[null,null,"Compact Fluorescent 1x42","FLU0350",{"$f":"IF($I51=\"Support\",_xlfn.XLOOKUP($C51,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D51),_xlfn.XLOOKUP($F51,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D51))","v":"7107.09.43"},"FLU0350","FLU0350",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F51,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,5279.2161765569053,606,439.03945338329288,272.07890676658582,105.11836014987875,0,0,null,578.08721317462152,134,94.801940360404387,57.016482760388975,21.482709344182741,0,0,null,4179.4552977682497,472,1273.5579460243105,789.24172073365378,304.92549544299732,0,0,null,null,true,true,true,true,true,true,true,null,0.79168102953004704,0.77887788778877887,2.9007824609157873,2.9007824609157868,2.9007824609157873,0,0,null,1.7404694765494721,-0.74046947654947215,null,{"$f":"_xlfn.XLOOKUP($F51,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0.11210000000000001},{"$f":"_xlfn.XLOOKUP($F51,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F51,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F51,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I51=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},0.12735849056603774,null,672.35300361809641,77.179245283018872,55.915402081834472,34.651558880650079,13.387715679465691,0,0]
[null,null,"Compact Fluorescent 1x32","FLU0355",{"$f":"IF($I52=\"Support\",_xlfn.XLOOKUP($C52,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D52),_xlfn.XLOOKUP($F52,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D52))","v":"Compact_Fluro_32W"},"FLU0355","FLU0355",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F52,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,284.28496801080001,451,326.74388362353972,202.48776724707955,78.231650870619347,0,0,null,106.36943123789399,9,6.5203879215340521,4.0407758430681069,1.5611637646021601,0,0,null,70.279802782179956,442,21.415566120795912,13.271526677231906,5.1274872336678987,0,0,null,null,true,true,true,true,true,true,true,null,0.24721603563474387,0.98004434589800449,6.5542362670421114E-2,6.5542362670421114E-2,6.5542362670421114E-2,0,0,null,3.9325417602252666E-2,0.96067458239774739,null,{"$f":"_xlfn.XLOOKUP($F52,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":2.2000000000000001E-3},{"$f":"_xlfn.XLOOKUP($F52,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F52,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F52,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I52=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.7458490566037738E-2,null,4.9631864320828925,7.8737792452830195,5.7044550097521007,3.5351307742211833,1.3658065386902658,0,0]
[null,null,"T5 2x14W","FLU0360",{"$f":"IF($I53=\"Support\",_xlfn.XLOOKUP($C53,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D53),_xlfn.XLOOKUP($F53,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D53))","v":"NO_CAPEX"},"FLU0360","FLU0360",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F53,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,0.63315137641603569,0,0.19293302811527852,0.11956330339848563,4.6193578681692778E-2,0,0,null,0,0,0,0,0,0,0,null,0.63315137641603569,0,0.19293302811527852,0.11956330339848564,4.6193578681692785E-2,0,0,null,null,true,true,true,true,true,true,true,null,1,0,1,1.0000000000000002,1.0000000000000002,0,0,null,0.6,0.4,null,{"$f":"_xlfn.XLOOKUP($F53,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($F53,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F53,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F53,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I53=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},9.7158490566037731E-2,null,6.1516032032391206E-2,0,1.8745081792015381E-2,1.1616590085286073E-2,4.4880983785567695E-3,0,0]
[null,null,"T5 2x24W","FLU0370",{"$f":"IF($I54=\"Support\",_xlfn.XLOOKUP($C54,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D54),_xlfn.XLOOKUP($F54,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D54))","v":"NO_CAPEX"},"FLU0370","FLU0370",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F54,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F54,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":8.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($F54,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F54,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F54,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I54=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},9.7158490566037731E-2,null,0,0,0,0,0,0,0]
[null,null,"Low Pressure Sodium 55","LPS0030",{"$f":"IF($I55=\"Support\",_xlfn.XLOOKUP($C55,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D55),_xlfn.XLOOKUP($F55,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D55))","v":"7107.09.7"},"LPS0030","LPS0030",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F55,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,37.355931208546103,25,18.112188670927925,11.224377341855851,4.3365660127837771,0,0,null,2.4903954139030735,2,1.448975093674234,0.8979501873484681,0.34692528102270226,0,0,null,4.980790827806147,23,1.5177398211735242,0.94056465340142037,0.36338948562931661,0,0,null,null,true,true,true,true,true,true,true,null,0.13333333333333333,0.92,8.3796599557825133E-2,8.3796599557825133E-2,8.3796599557825147E-2,0,0,null,5.0277959734695087E-2,0.94972204026530493,null,{"$f":"_xlfn.XLOOKUP($F55,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":1.61E-2},{"$f":"_xlfn.XLOOKUP($F55,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F55,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F55,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I55=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},3.1358490566037733E-2,null,1.1714256163887475,0.78396226415094339,0.56797089756758878,0.3519795309842344,0.13598816440087994,0,0]
[null,null,"Low Pressure Sodium 90/100","LPS0040",{"$f":"IF($I56=\"Support\",_xlfn.XLOOKUP($C56,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D56),_xlfn.XLOOKUP($F56,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D56))","v":"7107.09.7"},"LPS0040","LPS0040",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F56,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,17.728238539648999,5,3.6224377341855849,2.2448754683711702,0.86731320255675559,0,0,null,2.4452742813308963,0,0.74512066030728252,0.46176172347001349,0.17840278663274456,0,0,null,7.3358228439926894,5,2.2353619809218475,1.3852851704100406,0.53520835989823368,0,0,null,null,true,true,true,true,true,true,true,null,0.41379310344827586,1,0.6170877582867309,0.6170877582867309,0.6170877582867309,0,0,null,0.37025265497203852,0.62974734502796148,null,{"$f":"_xlfn.XLOOKUP($F56,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0.2414},{"$f":"_xlfn.XLOOKUP($F56,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F56,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F56,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I56=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},0.25665849056603773,null,4.5501029439809688,1.2832924528301888,0.92972940102553003,0.57616634922087151,0.22260329741621304,0,0]
[null,null,"Low Pressure Sodium 135","LPS0050",{"$f":"IF($I57=\"Support\",_xlfn.XLOOKUP($C57,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D57),_xlfn.XLOOKUP($F57,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D57))","v":"NO_CAPEX"},"LPS0050","LPS0050",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F57,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,3.1657568820801787,1,0.72448754683711702,0.44897509367423405,0.1734626405113511,0,0,null,0.52762614701336308,0,0.1607775234293988,9.963608616540473E-2,3.8494648901410668E-2,0,0,null,0,1,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,1,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F57,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0.28570000000000001},{"$f":"_xlfn.XLOOKUP($F57,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F57,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":4.3584905660377362E-3},{"$f":"_xlfn.XLOOKUP($F57,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I57=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},0.30095849056603774,null,0.95276141272989656,0.30095849056603774,0.21804067852999032,0.13512286649394287,5.2205054457895458E-2,0,0]
[null,null,"9.5m Timber Pole","Timber",{"$f":"IF($I58=\"Support\",_xlfn.XLOOKUP($C58,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D58),_xlfn.XLOOKUP($F58,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D58))","v":"9.5m_Timber_Pole"},"WOOD POLE","WOOD POLE",9.5,"Support",{"$f":"_xlfn.XLOOKUP($F58,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":0},null,3608.4134068357221,3544,3597.16,3651.1173999999996,3705.884160999999,3761.472423414999,3817.8945097662236,null,501.54805532074153,79,76.17276093293242,72.497098276758251,68.992222694255432,66.84721122791629,64.08030585004623,null,2550.5330737241493,3465,2658.6378466664173,2713.862802936052,2769.9256869721107,2826.8892411161496,2884.6823115061607,null,null,true,true,true,true,true,true,true,null,0.70682950819672141,0.97770880361173818,0.73909357567259104,0.74329650504693501,0.7474399000708839,0.75153794123782203,0.75556888859215621,null,0.74738736212407764,0.25261263787592236,null,{"$f":"_xlfn.XLOOKUP($F58,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F58,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F58,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F58,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":0},{"$f":"IF($I58=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":6.7999999999999996E-3},6.7999999999999996E-3,null,24.537211166482908,24.0992,24.460687999999998,24.827598319999996,25.200012294799993,25.578012479221993,25.961682666410319]
[null,null,"11m Timber Pole","Timber",{"$f":"IF($I59=\"Support\",_xlfn.XLOOKUP($C59,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D59),_xlfn.XLOOKUP($F59,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D59))","v":"11m_Timber_Pole"},"WOOD POLE","WOOD POLE",11,"Support",{"$f":"_xlfn.XLOOKUP($F59,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":0},null,4898.7637706725463,4941,5015.1149999999998,5090.3417249999993,5166.6968508749978,5244.1973036381232,5322.8602631926951,null,680.89910041961423,410,395.32698712028218,376.25076320849212,358.06090259043953,346.92856460057817,332.56867593061963,null,3462.590786796392,4531,3609.3532791768766,3684.3264001885004,3760.4370876931503,3837.7705203760383,3916.2301001143755,null,null,true,true,true,true,true,true,true,null,0.7068295081967213,0.91702084598259459,0.7196950177965763,0.72378763533572021,0.72782228108783031,0.7318127633591538,0.73573791279002854,null,0.72777112207386185,0.27222887792613815,null,{"$f":"_xlfn.XLOOKUP($F59,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F59,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F59,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F59,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":0},{"$f":"IF($I59=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":6.7999999999999996E-3},6.7999999999999996E-3,null,33.311593640573314,33.598799999999997,34.102781999999998,34.614323729999995,35.133538585949985,35.660541664739235,36.195449789710324]
[null,null,"12.5m Timber Pole","Timber",{"$f":"IF($I60=\"Support\",_xlfn.XLOOKUP($C60,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D60),_xlfn.XLOOKUP($F60,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D60))","v":"12.5m_Timber_Pole"},"WOOD POLE","WOOD POLE",12.5,"Support",{"$f":"_xlfn.XLOOKUP($F60,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":0},null,1510.4262102836524,1629,1653.4349999999997,1678.2365249999996,1703.4100728749995,1728.9612239681244,1754.8956423276461,null,209.94028207470626,141,135.95391508282873,129.39355515218878,123.13801772012678,119.30957953336959,114.37117879565213,null,1067.6138153822317,1488,1112.8648063577782,1135.9811214821507,1159.4481802486828,1183.2922456340616,1207.4835337288446,null,null,true,true,true,true,true,true,true,null,0.70682950819672141,0.91344383057090239,0.67306232561774637,0.67688976169920445,0.68066298227987876,0.68439490095578748,0.68806572003750099,null,0.68061513811802365,0.31938486188197635,null,{"$f":"_xlfn.XLOOKUP($F60,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F60,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F60,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F60,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":0},{"$f":"IF($I60=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":6.7999999999999996E-3},6.7999999999999996E-3,null,10.270898229928836,11.077199999999999,11.243357999999997,11.412008369999997,11.583188495549996,11.756936322983245,11.933290367827993]
[null,null,"14m Timber Pole","Timber",{"$f":"IF($I61=\"Support\",_xlfn.XLOOKUP($C61,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D61),_xlfn.XLOOKUP($F61,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D61))","v":"14m_Timber_Pole"},"WOOD POLE","WOOD POLE",14,"Support",{"$f":"_xlfn.XLOOKUP($F61,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":0},null,293.78049313420865,325,329.875,334.823125,339.84547187499999,344.94315395312498,350.11730126242185,null,40.833745585664509,30,28.92636491124016,27.530543649401871,26.199578238324847,25.385016921993532,24.334293360777046,null,207.65272147984297,295,216.4541169754304,220.95027998587531,225.51466323737264,230.15237492401332,234.8576220242357,null,null,true,true,true,true,true,true,true,null,0.7068295081967213,0.90769230769230769,0.65617011587853091,0.65990149272358445,0.66358001474364248,0.66721827143520929,0.67079696198218985,null,0.66353337135263146,0.33646662864736854,null,{"$f":"_xlfn.XLOOKUP($F61,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F61,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F61,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F61,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":0},{"$f":"IF($I61=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":6.7999999999999996E-3},6.7999999999999996E-3,null,1.9977073533126188,2.21,2.24315,2.27679725,2.3109492087499999,2.3456134468812495,2.3807976485844686]
[null,null,"15.5m Timber Pole","Timber",{"$f":"IF($I62=\"Support\",_xlfn.XLOOKUP($C62,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D62),_xlfn.XLOOKUP($F62,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D62))","v":"15.5m_Timber_Pole"},"WOOD POLE","WOOD POLE",15.5,"Support",{"$f":"_xlfn.XLOOKUP($F62,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":0},null,45.676119073869899,74,75.11,76.236649999999997,77.380199749999989,78.540902746249984,79.719016287443722,null,6.3487095610220443,7,6.7494851459560374,6.4237935181937686,6.1132349222757965,5.9231706151318226,5.6780017841813111,null,32.285228781318345,67,33.653643628688826,34.352693708051291,35.062350468001405,35.783408115394295,36.514965968432406,null,null,true,true,true,true,true,true,true,null,0.70682950819672141,0.90540540540540537,0.44805809650763984,0.45060602358644158,0.45311785936558546,0.4556022004356553,0.45804586745990439,null,0.45308600947104533,0.54691399052895462,null,{"$f":"_xlfn.XLOOKUP($F62,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F62,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F62,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F62,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":0},{"$f":"IF($I62=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":6.7999999999999996E-3},6.7999999999999996E-3,null,0.31059760970231531,0.50319999999999998,0.51074799999999998,0.51840922,0.52618535829999991,0.53407813867449982,0.5420893107546173]
[null,null,"7.5m Steel Column Single Outreach","Steel (Column)",{"$f":"IF($I63=\"Support\",_xlfn.XLOOKUP($C63,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D63),_xlfn.XLOOKUP($F63,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D63))","v":"7.5_Single"},"STEEL POLE","STEEL POLE",7.5,"Support",{"$f":"_xlfn.XLOOKUP($F63,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":0},null,46451.195991147324,35382,35912.729999999989,36451.420949999985,36998.192264249978,37553.165148213731,38116.462625436929,null,6427.5530916403677,3260,3076.6902298525542,3025.7535515190571,2991.5782601728974,2976.3462832329706,2955.6996351417802,null,38451.937658276911,32122,39843.324344042871,40555.558359810762,41278.709534589696,42012.967363240074,42758.169917119834,null,null,true,true,true,true,true,true,true,null,0.82779219862509212,0.90786275507320102,{"$f":"IFERROR(AD63/N63,0)","v":1.1094484976230681},1.1125919731754867,1.1156953085644628,1.1187596890281957,1.1217769691090189,null,{"$f":"AVERAGE(AU63:AY63)","v":1.1156544875000463},-0.11565448750004625,null,{"$f":"_xlfn.XLOOKUP($F63,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F63,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F63,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F63,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":0},{"$f":"IF($I63=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":6.7999999999999996E-3},6.7999999999999996E-3,null,315.86813273980181,240.5976,244.2065639999999,247.86966245999989,251.58770739689984,255.36152300785335,259.19194585297112]
[null,null,"9.0m Steel Column Single Outreach","Steel (Column)",{"$f":"IF($I64=\"Support\",_xlfn.XLOOKUP($C64,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D64),_xlfn.XLOOKUP($F64,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D64))","v":"9.0_Single"},"STEEL POLE","STEEL POLE",9,"Support",{"$f":"_xlfn.XLOOKUP($F64,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":0},null,5578.9772898747542,10919,11082.784999999998,11249.026774999997,11417.762176624994,11589.028609274368,11762.864038413481,null,771.97523040224678,496,468.10992454198379,460.36004955627391,455.1603733269194,452.84287008697959,449.70153957985377,null,4618.2338768648806,10423,4785.3450686370325,4870.8872665128983,4957.7406595236362,5045.9280067715708,5135.4298599691547,null,null,true,true,true,true,true,true,true,null,0.82779219862509212,0.95457459474310835,0.43178181915800345,0.43300521582347284,0.43421299049943146,0.43540560446398924,0.43657988761908673,null,0.43419710351279672,0.56580289648720328,null,{"$f":"_xlfn.XLOOKUP($F64,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F64,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F64,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F64,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":0},{"$f":"IF($I64=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":6.7999999999999996E-3},6.7999999999999996E-3,null,37.937045571148325,74.249200000000002,75.362937999999986,76.493382069999967,77.640782801049951,78.805394543065702,79.987475461211673]
[null,null,"10.5m Steel Column Single Outreach","Steel (Column)",{"$f":"IF($I65=\"Support\",_xlfn.XLOOKUP($C65,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D65),_xlfn.XLOOKUP($F65,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D65))","v":"10.5_Single"},"STEEL POLE","STEEL POLE",10.5,"Support",{"$f":"_xlfn.XLOOKUP($F65,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":0},null,1876.4430234897641,6930,7033.949999999998,7139.4592499999972,7246.5511387499955,7355.249405831245,7465.5781469187132,null,259.64750529173045,454,428.47158415738022,421.3779485857828,416.61856752101085,414.4973044747756,411.62197372833373,null,1553.3048960093072,6476,1609.5113678508433,1638.2827809751566,1667.4952037747971,1697.1562910862265,1727.2595016382415,null,null,true,true,true,true,true,true,true,null,0.82779219862509212,0.93448773448773448,0.22882041638778264,0.22946874876765452,0.23010880235952275,0.23074082161520182,0.23136312655854224,null,0.23010038313774078,0.76989961686225916,null,{"$f":"_xlfn.XLOOKUP($F65,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F65,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F65,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F65,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":0},{"$f":"IF($I65=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":6.7999999999999996E-3},6.7999999999999996E-3,null,12.759812559730396,47.123999999999995,47.830859999999987,48.548322899999981,49.276547743499968,50.015695959652462,50.765931399047247]
[null,null,"12.0m Steel Column Single Outreach","Steel (Column)",{"$f":"IF($I66=\"Support\",_xlfn.XLOOKUP($C66,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D66),_xlfn.XLOOKUP($F66,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D66))","v":"12.0_Single"},"STEEL POLE","STEEL POLE",12.5,"Support",{"$f":"_xlfn.XLOOKUP($F66,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":0},null,12829.633695488155,4134,4196.0099999999993,4258.9501499999988,4322.8344022499987,4387.6769182837479,4453.492072058003,null,1775.2643385062499,177,167.04729162082887,164.28171123278318,162.42618161061435,161.59916936571645,160.47817037426225,null,10620.2706843427,3957,11004.566096468556,11201.282269923164,11401.013718832333,11603.81278091513,11809.634732131233,null,null,true,true,true,true,true,true,true,null,0.82779219862509168,0.95718432510885343,2.6226262798393134,2.6300571444639163,2.6373931217208324,2.6446370133956885,2.651769564433935,null,2.6372966247707366,-1.6372966247707366,null,{"$f":"_xlfn.XLOOKUP($F66,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F66,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F66,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F66,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":0},{"$f":"IF($I66=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":6.7999999999999996E-3},6.7999999999999996E-3,null,87.241509129319454,28.1112,28.532867999999993,28.960861019999989,29.39527393529999,29.836203044329483,30.28374608999442]
[null,null,"12m Roundabout Column","R/BOUT COLUMN",{"$f":"IF($I67=\"Support\",_xlfn.XLOOKUP($C67,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D67),_xlfn.XLOOKUP($F67,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D67))","v":"7206.10.73"},"R/BOUT COLUMN","R/BOUT COLUMN",12.5,"Support",{"$f":"_xlfn.XLOOKUP($F67,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":0},null,940.88624229979462,380,385.69999999999993,391.48549999999989,397.35778249999981,403.31814923749971,409.36792147606218,null,205.57465916173447,16,13.973070417182155,13.189648453741324,12.858486426741033,12.527443572737726,12.026968232593529,null,691.46585297741262,364,719.51036275123579,733.88293149353103,748.51121695422967,763.359366591705,778.41601520639165,null,null,true,true,true,true,true,true,true,null,0.73490909090909085,0.95789473684210524,1.8654663281079489,1.8746107620678958,1.8837210441555401,1.892697782222019,1.9015071146748599,null,1.8836006062456527,-0.88360060624565273,null,{"$f":"_xlfn.XLOOKUP($F67,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F67,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F67,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F67,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":0},{"$f":"IF($I67=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":6.7999999999999996E-3},6.7999999999999996E-3,null,6.3980264476386033,2.5840000000000001,2.6227599999999995,2.6621013999999992,2.7020329209999985,2.742563414814998,2.7837018660372226]
[null,null,"15m Roundabout Column","R/BOUT COLUMN",{"$f":"IF($I68=\"Support\",_xlfn.XLOOKUP($C68,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D68),_xlfn.XLOOKUP($F68,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D68))","v":"7206.10.74"},"R/BOUT COLUMN","R/BOUT COLUMN",14,"Support",{"$f":"_xlfn.XLOOKUP($F68,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":0},null,349.39342915811085,40,40.599999999999994,41.208999999999989,41.827134999999984,42.454542024999974,43.091360155374964,null,76.339127817369231,2,1.7466338021477692,1.648706056717665,1.6073108033426291,1.5659304465922155,1.5033710290741911,null,256.77240739219707,38,267.18659669417235,272.52377865403054,277.95591974616127,283.46970630744602,289.06091792751965,null,null,true,true,true,true,true,true,true,null,0.73490909090909085,0.95,6.5809506574919308,6.613210188406188,6.6453492391042648,6.6770171761721224,6.7080945434363111,null,6.6449243609221629,-5.6449243609221629,null,{"$f":"_xlfn.XLOOKUP($F68,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F68,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F68,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F68,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":0},{"$f":"IF($I68=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":6.7999999999999996E-3},6.7999999999999996E-3,null,2.3758753182751535,0.27199999999999996,0.27607999999999994,0.28022119999999989,0.2844245179999999,0.28869088576999979,0.29302124905654975]
[null,null,"18m Roundabout Column","R/BOUT COLUMN",{"$f":"IF($I69=\"Support\",_xlfn.XLOOKUP($C69,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D69),_xlfn.XLOOKUP($F69,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D69))","v":"7206.10.75"},"R/BOUT COLUMN","R/BOUT COLUMN",18.5,"Support",{"$f":"_xlfn.XLOOKUP($F69,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":0},null,49.520328542094454,61,61.914999999999985,62.843724999999978,63.786380874999971,64.743176588124953,65.714324236946823,null,10.819718903249184,3,2.619950703221654,2.4730590850764975,2.4109662050139433,2.3488956698883228,2.2550565436112859,null,36.392939630390138,58,37.868966460591359,38.625417447027949,39.395327208117351,40.176808767984475,40.969263958231139,null,null,true,true,true,true,true,true,true,null,0.73490909090909085,0.95081967213114749,0.61162830429768822,0.61462647936652326,0.61761345710017712,0.62055664990885873,0.62344495563110158,null,0.61757396926086972,0.38242603073913028,null,{"$f":"_xlfn.XLOOKUP($F69,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F69,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F69,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F69,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":0},{"$f":"IF($I69=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":6.7999999999999996E-3},6.7999999999999996E-3,null,0.33673823408624226,0.4148,0.4210219999999999,0.42733732999999985,0.43374738994999978,0.44025360079924963,0.44685740481123837]
[null,null,"SHARED OR NO POLE","SHARED OR NO POLE",{"$f":"IF($I70=\"Support\",_xlfn.XLOOKUP($C70,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D70),_xlfn.XLOOKUP($F70,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D70))","v":"NO_CAPEX"},"SHARED OR NO POLE","SHARED OR NO POLE",0,"SHARED OR NO POLE",{"$f":"_xlfn.XLOOKUP($F70,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":0},null,87867.534999999989,88673,90003.094999999987,91353.14142499998,92723.438546374964,94114.290124570587,95526.00447643912,null,10404.238805743249,5906,5735.2300766813141,5583.9762380980992,5416.9013350654795,5301.1494487174332,5181.9473741439806,null,66067.009520874519,82767,68700.371537241183,70047.158408103976,71413.988804541426,72801.950330156353,74210.711261815391,null,null,true,true,true,true,true,true,true,null,0.75189328482783235,0.93339573489111682,0.76331121210044162,0.76677339515042287,0.7701827059489843,0.77354831273545155,0.77686397194723023,null,0.77013591957650618,0.22986408042349382,null,{"$f":"_xlfn.XLOOKUP($F70,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F70,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F70,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F70,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":0},{"$f":"IF($I70=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},0,null,0,0,0,0,0,0,0]
[null,null,"SUSPENDED","SUSPENDED",{"$f":"IF($I71=\"Support\",_xlfn.XLOOKUP($C71,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D71),_xlfn.XLOOKUP($F71,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D71))","v":"NO_CAPEX"},"SUSPENDED","SUSPENDED",0,"Support",{"$f":"_xlfn.XLOOKUP($F71,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":0},null,550,457,457,457,457,457,457,null,3.7399999999999998,31,31,31,31,31,31,null,0,426,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0.93216630196936545,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F71,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F71,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F71,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F71,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":0},{"$f":"IF($I71=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":6.7999999999999996E-3},6.7999999999999996E-3,null,3.7399999999999998,3.1075999999999997,3.1075999999999997,3.1075999999999997,3.1075999999999997,3.1075999999999997,3.1075999999999997]
[null,null,"NO CAPITAL","Decorative",{"$f":"IF($I72=\"Support\",_xlfn.XLOOKUP($C72,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D72),_xlfn.XLOOKUP($F72,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D72))","v":"Decorative"},"Decorative","Decorative",0,"Support",{"$f":"_xlfn.XLOOKUP($F72,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":{"$error":"#N/A"}},null,0,8081,{"$f":"M72","v":8081},{"$f":"N72","v":8081},8081,8081,8081,null,0,580,{"$f":"U72","v":580},{"$f":"V72","v":580},580,580,580,null,0,7501,0,0,0,0,0,null,null,{"$f":"L72>=T72","v":true},{"$f":"M72>=U72","v":true},{"$f":"N72>=V72","v":true},{"$f":"O72>=W72","v":true},{"$f":"P72>=X72","v":true},{"$f":"Q72>=Y72","v":true},{"$f":"R72>=Z72","v":true},null,0,{"$f":"IFERROR(AC72/M72,0)","v":0.9282267046157654},{"$f":"IFERROR(AD72/N72,0)","v":0},{"$f":"IFERROR(AE72/O72,0)","v":0},{"$f":"IFERROR(AF72/P72,0)","v":0},{"$f":"IFERROR(AG72/Q72,0)","v":0},{"$f":"IFERROR(AH72/R72,0)","v":0},null,0,1,null,{"$f":"_xlfn.XLOOKUP($F72,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F72,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F72,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F72,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":0},{"$f":"IF($I72=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":6.7999999999999996E-3},6.7999999999999996E-3,null,0,54.950799999999994,54.950799999999994,54.950799999999994,54.950799999999994,54.950799999999994,54.950799999999994]
[null,null,"Street Patrol",{"$f":"IF(F73=\"WOOD POLE\", \"Timber\", IF(F73=\"STEEL POLE\", \"Steel (Column)\",F73))","v":"Street Patrol"},{"$f":"IF($I73=\"Support\",_xlfn.XLOOKUP($C73,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D73),_xlfn.XLOOKUP($F73,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D73))","v":"NO_CAPEX"},"Street Patrol","Street Patrol",0,"Street Patrol",{"$f":"_xlfn.XLOOKUP($F73,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":0},null,50227.274999999994,0,51745.394386874985,52521.575302678102,53309.398932218268,54109.039916201538,54920.675514944553,null,0,null,0,0,0,0,0,null,0,{"$f":"M73-U73","v":0},1518.1193868749906,2294.300302678108,3082.1239322182737,3881.7649162015441,4693.4005149445584,null,null,true,true,true,true,true,true,true,null,{"$f":"IFERROR(AB73/L73,0)","v":0},0,2.933825135285964E-2,4.368300625897488E-2,5.7815769713275643E-2,7.1739674594360175E-2,8.5457807482128098E-2,null,{"$f":"AVERAGE(AU73:AY73)","v":5.760690188031968E-2},{"$f":"1-BA73","v":0.94239309811968031},null,{"$f":"_xlfn.XLOOKUP($F73,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F73,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F73,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F73,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":0},{"$f":"IF($I73=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},{"$f":"SUM(BD73:BH73)","v":0},null,{"$f":"L73*$BI73","v":0},0,0,0,0,0,0]
[null,null,"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen","LED0101",{"$f":"IF($I74=\"Support\",_xlfn.XLOOKUP($C74,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D74),_xlfn.XLOOKUP($F74,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D74))","v":"LED0101"},"LED0101","LED0101",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F74,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,24320,25175,25984.856674246097,26805.974391471282,27640.22999217207,28332.784135385995,28772.903231818695,null,949.77114796627427,4139,3393.3929078014189,2688.8822695035465,1984.3716312056738,1397.2794326241133,833.67092198581554,null,17957.772630408599,21036,21327.772630408599,22202.772630408599,23091.772630408599,23829.772630408599,24298.772630408599,null,null,true,true,true,true,true,true,true,null,0.73839525618456414,0.83559086395233362,0.82077699707102136,0.82827702161323935,0.83544068327030452,0.84106710150827013,0.84450194110192012,null,0.83401274891295107,0.16598725108704893,null,{"$f":"_xlfn.XLOOKUP($F74,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F74,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":8.0999999999999996E-3},{"$f":"_xlfn.XLOOKUP($F74,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F74,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I74=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.9E-2,null,462.08,478.32499999999999,493.71227681067586,509.31351343795433,525.16436985126927,538.32289857233388,546.68516140455517]
[null,null,"LED 33W Luminaire StreetLED2 Category P3 Aeroscreen + Zhaga","LED0103",{"$f":"IF($I75=\"Support\",_xlfn.XLOOKUP($C75,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D75),_xlfn.XLOOKUP($F75,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D75))","v":"LED0103"},"LED0103","LED0103",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F75,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,0,81,{"$f":"M75","v":81},{"$f":"N75","v":81},81,81,81,null,0,0,0,0,0,0,0,null,0,81,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,1,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F75,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F75,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":8.0999999999999996E-3},{"$f":"_xlfn.XLOOKUP($F75,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F75,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I75=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.9E-2,null,0,1.5389999999999999,1.5389999999999999,1.5389999999999999,1.5389999999999999,1.5389999999999999,1.5389999999999999]
[null,null,"LED 17W Luminaire StreetLED3  3000K P4/P5","LED0105",{"$f":"IF($I76=\"Support\",_xlfn.XLOOKUP($C76,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D76),_xlfn.XLOOKUP($F76,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D76))","v":"LED0105"},"LED0105","LED0105",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F76,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,31308,31377,33181.666367381433,35013.676164571669,36873.857980352805,38418.347470159504,39401.053765712481,null,1378.5074263452641,9262,7985.1601272534472,6757.4294803817593,5284.1527041357367,4449.295864262991,3152.8123011664902,null,25605.934258582907,22115,34343.934258582907,36554.934258582907,38799.934258582907,40663.934258582907,41849.934258582907,null,null,true,true,true,true,true,true,true,null,0.81787192598003411,0.70481562928259556,1.0350274117741121,1.0440187453258836,1.0522341947310303,1.058450894853497,1.0621526649371364,null,1.050376782324332,-5.0376782324331959E-2,null,{"$f":"_xlfn.XLOOKUP($F76,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F76,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":1.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($F76,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F76,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I76=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},2.2800000000000001E-2,null,713.82240000000002,715.39560000000006,756.54199317629673,798.31181655223406,840.72396195204396,875.93832231963677,898.34402585824455]
[null,null,"LED 17W Luminaire StreetLED3 3000K P4/P5 + Zhaga","LED0107",{"$f":"IF($I77=\"Support\",_xlfn.XLOOKUP($C77,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D77),_xlfn.XLOOKUP($F77,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D77))","v":"LED0107"},"LED0107","LED0107",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F77,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,0,7,{"$f":"M77","v":7},{"$f":"N77","v":7},7,7,7,null,0,0,0,0,0,0,0,null,0,7,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,1,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F77,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F77,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":1.1900000000000001E-2},{"$f":"_xlfn.XLOOKUP($F77,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F77,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I77=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},2.2800000000000001E-2,null,0,0.15960000000000002,0.15960000000000002,0.15960000000000002,0.15960000000000002,0.15960000000000002,0.15960000000000002]
[null,null,"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW","LED0109",{"$f":"IF($I78=\"Support\",_xlfn.XLOOKUP($C78,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D78),_xlfn.XLOOKUP($F78,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D78))","v":"LED0109"},"LED0109","LED0109",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F78,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,724.10034621578097,754,777.2741785512427,800.89746978075402,824.87511037870797,844.78088385025092,857.45259710800474,null,42.266994095544817,464,344.68571428571425,291.65714285714284,265.14285714285717,225.37142857142859,185.60000000000005,null,570.60442028985506,290,669.44279890640087,694.45394902204191,719.84026638941759,740.91549606963883,754.33166739957232,null,null,true,true,true,true,true,true,true,null,0.78801843317972353,0.38461538461538464,0.86126982907649374,0.86709469716785215,0.87266576155865838,0.87705049940615887,0.87973570777412513,null,0.87156329899665752,0.12843670100334248,null,{"$f":"_xlfn.XLOOKUP($F78,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F78,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":2.06E-2},{"$f":"_xlfn.XLOOKUP($F78,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F78,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I78=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},3.15E-2,null,22.8091609057971,23.751000000000001,24.484136624364144,25.228270298093751,25.983565976929302,26.610597841282903,27.00975680890215]
[null,null,"LED 17W Luminaire StreetLED3 Louvred Category P4/P5 Reduced RRW + Zhaga","LED0111",{"$f":"IF($I79=\"Support\",_xlfn.XLOOKUP($C79,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D79),_xlfn.XLOOKUP($F79,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D79))","v":"LED0111"},"LED0111","LED0111",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F79,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F79,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F79,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":2.06E-2},{"$f":"_xlfn.XLOOKUP($F79,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F79,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I79=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},3.15E-2,null,0,0,0,0,0,0,0]
[null,null,"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA","LED0113",{"$f":"IF($I80=\"Support\",_xlfn.XLOOKUP($C80,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D80),_xlfn.XLOOKUP($F80,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D80))","v":"LED0113"},"LED0113","LED0113",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F80,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,85.646277509393443,152,156.69187684322134,161.45413183909096,166.28782065989864,170.30065563028924,172.85516546474361,null,5.6346235203548325,44,44,35.20000000000001,35.20000000000001,35.20000000000001,35.20000000000001,null,75.503955172754743,108,87.194516084389193,90.152824162583286,93.1555068619503,95.648275963911942,97.235134938420202,null,null,true,true,true,true,true,true,true,null,0.88157894736842102,0.71052631578947367,0.55647119583379556,0.55838040894755014,0.56020643299233119,0.56164361558042164,0.56252374452907372,null,0.55984507957663454,0.44015492042336546,null,{"$f":"_xlfn.XLOOKUP($F80,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F80,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F80,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F80,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I80=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,1.5245037396672032,2.7056,2.7891154078093399,2.873883546735819,2.9599232077461957,3.0313516702191485,3.0768219452724361]
[null,null,"LED 25W Luminaire StreetLED3 2200K, 2022lm, 505mA + Zhaga","LED0115",{"$f":"IF($I81=\"Support\",_xlfn.XLOOKUP($C81,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D81),_xlfn.XLOOKUP($F81,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D81))","v":"LED0115"},"LED0115","LED0115",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F81,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F81,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F81,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F81,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F81,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I81=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0,0,0,0,0,0,0]
[null,null,"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA","LED0117",{"$f":"IF($I82=\"Support\",_xlfn.XLOOKUP($C82,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D82),_xlfn.XLOOKUP($F82,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D82))","v":"LED0117"},"LED0117","LED0117",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F82,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,241.36678207192699,349,359.77279617292265,370.70718428843918,381.80558822568838,391.01926851954579,396.88455754733894,null,4.9766346818954128,47,47,47,47,47,35.25,null,232.65767137861002,302,265.60379758412529,273.94084762267232,282.40295341179751,289.42802997187124,293.90008708184905,null,null,true,true,true,true,true,true,true,null,0.96391752577319578,0.86532951289398286,0.73825425493389552,0.73896827262329212,0.73965117882158082,0.74018866402079531,0.74051781933287675,null,0.73951603794648813,0.26048396205351187,null,{"$f":"_xlfn.XLOOKUP($F82,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F82,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F82,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F82,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I82=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,4.2963287208803003,6.2122000000000002,6.4039557718780236,6.5985878803342173,6.7961394704172529,6.9601429796479151,7.0645451243426329]
[null,null,"LED 50W Luminaire RoadLED Midi 4000K, 7614lm, 208mA + Zhaga","LED0119",{"$f":"IF($I83=\"Support\",_xlfn.XLOOKUP($C83,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D83),_xlfn.XLOOKUP($F83,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D83))","v":"LED0119"},"LED0119","LED0119",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F83,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F83,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F83,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F83,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F83,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I83=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0,0,0,0,0,0,0]
[null,null,"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA","LED0121",{"$f":"IF($I84=\"Support\",_xlfn.XLOOKUP($C84,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D84),_xlfn.XLOOKUP($F84,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D84))","v":"LED0121"},"LED0121","LED0121",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F84,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,5957.4215888352119,8764,9034.5237411446833,9309.1053384065362,9587.8056596273163,9819.1772759464166,9966.4649350856125,null,157.77544027531269,2669,2205.7851239669421,1808.7438016528929,1455.8181818181822,1147.0082644628103,794.0826446280995,null,4426.6641257385609,6095,5239.8413236958868,5445.6166232648166,5654.4785523272803,5827.8716862247684,5938.2511234645899,null,null,true,true,true,true,true,true,true,null,0.74305033809166043,0.69545869465997256,0.57997980566842733,0.58497744147311981,0.58975731810432563,0.59351934713522647,0.59582320934675315,null,0.58881142434557043,0.41118857565442957,null,{"$f":"_xlfn.XLOOKUP($F84,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F84,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":4.4000000000000003E-3},{"$f":"_xlfn.XLOOKUP($F84,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F84,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I84=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.5300000000000001E-2,null,91.148550309178745,134.08920000000001,138.22821323951368,142.42931167762001,146.69342659229795,150.23341232198018,152.48691350680988]
[null,null,"LED 80W Luminaire RoadLED Midi 4000K, 9509lm, 661mA + Zhaga","LED0123",{"$f":"IF($I85=\"Support\",_xlfn.XLOOKUP($C85,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D85),_xlfn.XLOOKUP($F85,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D85))","v":"LED0123"},"LED0123","LED0123",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F85,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,0,37,{"$f":"M85","v":37},{"$f":"N85","v":37},37,37,37,null,0,0,0,0,0,0,0,null,0,37,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,1,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F85,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F85,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":4.4000000000000003E-3},{"$f":"_xlfn.XLOOKUP($F85,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F85,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I85=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.5300000000000001E-2,null,0,0.56610000000000005,0.56610000000000005,0.56610000000000005,0.56610000000000005,0.56610000000000005,0.56610000000000005]
[null,null,"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA","LED0125",{"$f":"IF($I86=\"Support\",_xlfn.XLOOKUP($C86,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D86),_xlfn.XLOOKUP($F86,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D86))","v":"LED0125"},"LED0125","LED0125",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F86,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,17870,24631,25404.618034447823,26191.961550151977,27001.764944275583,27653.101418439717,28073.600253292811,null,463.66604593420243,6593,5574.2565597667635,4824.6151603498565,3767.4285714285734,3210.0029154518966,2364.2536443148701,null,13457.40782122905,18038,15947.40782122905,16578.407821229048,17227.407821229048,17749.407821229048,18086.407821229048,null,null,true,true,true,true,true,true,true,null,0.75307262569832401,0.73232917867727665,0.62773657134324523,0.6329578557713198,0.63801043586527795,0.64185957128820781,0.64424967435758995,null,0.63696282172512819,0.36303717827487181,null,{"$f":"_xlfn.XLOOKUP($F86,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F86,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":2.8E-3},{"$f":"_xlfn.XLOOKUP($F86,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F86,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I86=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.37E-2,null,244.81900000000002,337.44470000000001,348.04326707193519,358.8298732370821,369.92417973657547,378.84748943262412,384.60832347011154]
[null,null,"LED 150W Luminaire RoadLED Midi 4000K, 20321lm, 650mA + Zhaga","LED0127",{"$f":"IF($I87=\"Support\",_xlfn.XLOOKUP($C87,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D87),_xlfn.XLOOKUP($F87,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D87))","v":"LED0127"},"LED0127","LED0127",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F87,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,0,71,{"$f":"M87","v":71},{"$f":"N87","v":71},71,71,71,null,0,0,0,0,0,0,0,null,0,71,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,1,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F87,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F87,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":2.8E-3},{"$f":"_xlfn.XLOOKUP($F87,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F87,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I87=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.37E-2,null,0,0.97270000000000001,0.97270000000000001,0.97270000000000001,0.97270000000000001,0.97270000000000001,0.97270000000000001]
[null,null,"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen","LED0129",{"$f":"IF($I88=\"Support\",_xlfn.XLOOKUP($C88,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D88),_xlfn.XLOOKUP($F88,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D88))","v":"LED0129"},"LED0129","LED0129",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F88,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,950,1518,1573.4325842696628,1630.2865168539324,1687.140449438202,1735.4662921348311,1765.3146067415726,null,36.040856031128406,412,384.53333333333336,343.33333333333331,233.46666666666667,219.73333333333335,96.133333333333326,null,695.8657587548638,1106,852.8657587548638,892.8657587548638,932.8657587548638,966.8657587548638,987.8657587548638,null,null,true,true,true,true,true,true,true,null,0.73249027237354081,0.72859025032938074,0.54204150039941934,0.54767413551201027,0.55292714905003737,0.55712160076903783,0.55959756690523954,null,0.55187239052714898,0.44812760947285102,null,{"$f":"_xlfn.XLOOKUP($F88,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F88,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.1999999999999998E-3},{"$f":"_xlfn.XLOOKUP($F88,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F88,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I88=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.7100000000000001E-2,null,16.245000000000001,{"$f":"M88*$BI88","v":25.957800000000002},{"$f":"N88*$BI88","v":26.905697191011235},{"$f":"O88*$BI88","v":27.877899438202245},{"$f":"P88*$BI88","v":28.850101685393255},{"$f":"Q88*$BI88","v":29.676473595505612},{"$f":"R88*$BI88","v":30.186879775280893}]
[null,null,"LED 300W Luminaire RoadLED 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga","LED0131",{"$f":"IF($I89=\"Support\",_xlfn.XLOOKUP($C89,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D89),_xlfn.XLOOKUP($F89,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D89))","v":"LED0131"},"LED0131","LED0131",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F89,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,{"$f":"L89>=T89","v":true},{"$f":"M89>=U89","v":true},{"$f":"N89>=V89","v":true},{"$f":"O89>=W89","v":true},{"$f":"P89>=X89","v":true},{"$f":"Q89>=Y89","v":true},{"$f":"R89>=Z89","v":true},null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F89,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F89,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.1999999999999998E-3},{"$f":"_xlfn.XLOOKUP($F89,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F89,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I89=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.7100000000000001E-2,null,0,0,0,0,0,0,0]
[null,null,"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm","LED0133",{"$f":"IF($I90=\"Support\",_xlfn.XLOOKUP($C90,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D90),_xlfn.XLOOKUP($F90,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D90))","v":"LED0133"},"LED0133","LED0133",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F90,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,8355.5173590982286,9636,9933.4402977715836,10235.34220000974,10541.772630781468,10796.165247720179,10958.107726435983,null,369.87090176274825,2802,2295.2553191489355,1649.4042553191487,1112.8510638297864,834.63829787233976,337.82978723404233,null,6520.6457470402574,6834,7661.1586505233472,7949.7665762817114,8242.7036209264515,8485.8942896788649,8640.7057782049178,null,null,true,true,true,true,true,true,true,null,0.78039999999999998,0.70921544209215437,0.77124927727627368,0.77669768347111512,0.78190868932784174,0.78601004106257333,0.78852170410403721,null,0.78087747904836813,0.21912252095163187,null,{"$f":"_xlfn.XLOOKUP($F90,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F90,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":2.0999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F90,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F90,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I90=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.2999999999999999E-2,null,108.62172566827697,125.268,129.13472387103059,133.05944860012661,137.04304420015907,140.35014822036231,142.45540044366777]
[null,null,"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga","LED0135",{"$f":"IF($I91=\"Support\",_xlfn.XLOOKUP($C91,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D91),_xlfn.XLOOKUP($F91,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D91))","v":"LED0135"},"LED0135","LED0135",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F91,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,0,39,{"$f":"M91","v":39},{"$f":"N91","v":39},39,39,39,null,0,0,0,0,0,0,0,null,0,39,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,1,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F91,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F91,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":2.0999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F91,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F91,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I91=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.2999999999999999E-2,null,0,0.50700000000000001,0.50700000000000001,0.50700000000000001,0.50700000000000001,0.50700000000000001,0.50700000000000001]
[null,null,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm","LED0137",{"$f":"IF($I92=\"Support\",_xlfn.XLOOKUP($C92,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D92),_xlfn.XLOOKUP($F92,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D92))","v":"LED0137"},"LED0137","LED0137",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F92,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,5536.9762265163708,5837,6017.174244301862,6200.0511022682504,6385.6711131041357,6539.76925601315,6637.8657948533473,null,359.29669540351176,1468,1301.9124087591242,1028.6715328467153,857.22627737226287,809.00729927007308,385.75182481751824,null,4605.4222116125638,4369,5361.2093832764122,5552.4620795523888,5746.5835662725058,5907.7394700330915,6010.3288723071446,null,null,true,true,true,true,true,true,true,null,0.83175762784701335,0.74850094226486208,0.89098456611147092,0.89555101852645291,0.89991849947922498,0.90335595015085224,0.90546104095193336,null,0.89905421504398686,0.10094578495601314,null,{"$f":"_xlfn.XLOOKUP($F92,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F92,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":3.3E-3},{"$f":"_xlfn.XLOOKUP($F92,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F92,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I92=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.4200000000000001E-2,null,78.625062416532472,82.885400000000004,85.44387426908645,88.040725652209161,90.676529806078733,92.864723435386736,94.257694286917541]
[null,null,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga","LED0139",{"$f":"IF($I93=\"Support\",_xlfn.XLOOKUP($C93,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D93),_xlfn.XLOOKUP($F93,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D93))","v":"LED0139"},"LED0139","LED0139",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F93,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F93,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F93,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":3.3E-3},{"$f":"_xlfn.XLOOKUP($F93,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F93,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I93=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.4200000000000001E-2,null,0,0,0,0,0,0,0]
[null,null,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield","LED0141",{"$f":"IF($I94=\"Support\",_xlfn.XLOOKUP($C94,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D94),_xlfn.XLOOKUP($F94,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D94))","v":"LED0141"},"LED0141","LED0141",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F94,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,6.6737359098228657,14,14.432146551349334,14.870775300968907,15.315983481832774,15.685586702789802,15.920870503331649,null,1.1122893183038109,6,6,6,6,0,0,null,3.3368679549114328,8,4.2478207532206103,4.4783382658071638,4.7123135410825157,4.9065552892873185,5.0302066379503003,null,null,true,true,true,true,true,true,true,null,0.5,0.5714285714285714,0.29433048909993642,0.30115028807646482,0.30767293178868205,0.31280661554181138,0.31595047751300182,null,0.30638216040397925,0.69361783959602075,null,{"$f":"_xlfn.XLOOKUP($F94,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F94,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F94,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F94,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I94=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0.11879249919484701,0.2492,0.25689220861401812,0.26469980035724655,0.27262450597662335,0.27920344330965846,0.28339149495930333]
[null,null,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga","LED0143",{"$f":"IF($I95=\"Support\",_xlfn.XLOOKUP($C95,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D95),_xlfn.XLOOKUP($F95,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D95))","v":"LED0143"},"LED0143","LED0143",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F95,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F95,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F95,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F95,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F95,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I95=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0,0,0,0,0,0,0]
[null,null,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm","LED0145",{"$f":"IF($I96=\"Support\",_xlfn.XLOOKUP($C96,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D96),_xlfn.XLOOKUP($F96,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D96))","v":"LED0145"},"LED0145","LED0145",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F96,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,200.21207729468597,225,231.94521243240001,238.99460305128599,246.14973452945526,252.08978629483613,255.87113308925868,null,10.82227444836141,53,53,53,53,53,53,null,172.0741637289463,172,199.40274767822163,206.31827305581822,213.33753131407877,219.16478376022289,222.87432422011233,null,null,true,true,true,true,true,true,true,null,0.85945945945945934,0.76444444444444448,0.85969762249926662,0.86327586657487942,0.86669819783433466,0.86939176307561616,0.87104129930266239,null,0.8660209498573519,0.1339790501426481,null,{"$f":"_xlfn.XLOOKUP($F96,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F96,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F96,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F96,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I96=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,3.5637749758454103,4.0049999999999999,4.1286247812967201,4.2541039343128908,4.3814652746243032,4.4871981960480829,4.5545061689888042]
[null,null,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga","LED0147",{"$f":"IF($I97=\"Support\",_xlfn.XLOOKUP($C97,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D97),_xlfn.XLOOKUP($F97,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D97))","v":"LED0147"},"LED0147","LED0147",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F97,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F97,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F97,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F97,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F97,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I97=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0,0,0,0,0,0,0]
[null,null,"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm","LED0149",{"$f":"IF($I98=\"Support\",_xlfn.XLOOKUP($C98,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D98),_xlfn.XLOOKUP($F98,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D98))","v":"LED0149"},"LED0149","LED0149",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F98,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,1853.0740042941491,1876,1933.9076378808106,1992.6838903298335,2052.3417865655915,2101.8686181738335,2133.396647446441,null,34.836442773267827,309,185.40000000000003,160.68000000000004,111.24000000000002,86.52000000000001,24.720000000000006,null,1677.7680342093174,1567,1930.7092612064989,1994.7162905346986,2059.683425302821,2113.6178840543548,2147.9517418664427,null,null,true,true,true,true,true,true,true,null,0.90539721043056398,0.83528784648187637,0.99834615851777875,1.0010199310662007,1.003577200827507,1.005589914506992,1.0068224980279328,null,1.0030711405892823,-3.0711405892822619E-3,null,{"$f":"_xlfn.XLOOKUP($F98,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F98,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":1.8E-3},{"$f":"_xlfn.XLOOKUP($F98,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F98,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I98=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.2699999999999999E-2,null,23.534039854535692,23.825199999999999,24.560627001086296,25.307085407188886,26.064740689383012,26.693731450807686,27.094137422569798]
[null,null,"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga","LED0151",{"$f":"IF($I99=\"Support\",_xlfn.XLOOKUP($C99,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D99),_xlfn.XLOOKUP($F99,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D99))","v":"LED0151"},"LED0151","LED0151",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F99,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F99,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F99,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":1.8E-3},{"$f":"_xlfn.XLOOKUP($F99,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F99,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I99=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.2699999999999999E-2,null,0,0,0,0,0,0,0]
[null,null,"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm","LED0153",{"$f":"IF($I100=\"Support\",_xlfn.XLOOKUP($C100,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D100),_xlfn.XLOOKUP($F100,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D100))","v":"LED0153"},"LED0153","LED0153",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F100,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,10.0106038647343,10,10.308676108106667,10.621982357834932,10.939988201309124,11.203990501992717,11.372050359522607,null,6.6737359098228666,0,6.6737359098228666,6.6737359098228666,6.6737359098228666,6.6737359098228666,0,null,3.3368679549114333,10,4.7032971523751996,5.049073421255029,5.4000363341680568,5.6913989564752629,5.8768759794697338,null,null,true,true,true,true,true,true,true,null,0.33333333333333331,1,0.45624647656516837,0.47534191369944773,0.49360531609365599,0.50797963060241824,0.51678244412175134,null,0.48999115621648831,0.51000884378351174,null,{"$f":"_xlfn.XLOOKUP($F100,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F100,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F100,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F100,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I100=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0.17818874879227053,0.17799999999999999,0.18349443472429866,0.18907128596946179,0.1947317899833024,0.19943103093547035,0.20242249639950241]
[null,null,"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga","LED0155",{"$f":"IF($I101=\"Support\",_xlfn.XLOOKUP($C101,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D101),_xlfn.XLOOKUP($F101,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D101))","v":"LED0155"},"LED0155","LED0155",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F101,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F101,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F101,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F101,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F101,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I101=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0,0,0,0,0,0,0]
[null,null,"LED 17W Luminaire GE Evolve 3000K P4/P5","LED0157",{"$f":"IF($I102=\"Support\",_xlfn.XLOOKUP($C102,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D102),_xlfn.XLOOKUP($F102,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D102))","v":"LED0157"},"LED0157","LED0157",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F102,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,12440.956025228126,14266,14706.357335824971,15153.320031687315,15606.987167987594,15983.612850142807,16223.367042894948,null,309.19759614796084,4070,3314.4910179640715,2534.6107784431138,1608.5029940119757,999.22155688622752,633.65269461077844,null,11158.295667581366,10196,12856.463509096056,13286.186572142822,13722.35548113529,14084.454473413743,14314.96119587965,null,null,true,true,true,true,true,true,true,null,0.89690017752287321,0.71470629468666758,0.87421128261159975,0.87678386943322617,0.87924436237648851,0.88118090731207277,0.88236684518266584,null,0.87875745338321065,0.12124254661678935,null,{"$f":"_xlfn.XLOOKUP($F102,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F102,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":3.5000000000000001E-3},{"$f":"_xlfn.XLOOKUP($F102,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F102,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I102=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.44E-2,null,179.14976676328502,205.43039999999999,211.77154563587956,218.20780845629733,224.74061521902135,230.16402504205641,233.61648541768724]
[null,null,"Bourke Hill 17W LED Aeroscreen luminaire Top Entry ","LED0159",{"$f":"IF($I103=\"Support\",_xlfn.XLOOKUP($C103,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D103),_xlfn.XLOOKUP($F103,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D103))","v":"LED0159"},"LED0159","LED0159",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F103,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,162.39424047235642,1501,1547.3322838268107,1594.3595519110233,1642.0922290164992,1681.7189743491067,1706.9447589643435,null,2.4058405995904693,399,199.5,199.5,199.5,199.5,199.5,null,152.77087807399454,1102,174.93739616618453,180.546655639124,186.24005400415754,190.96660321047443,193.97545269460699,null,null,true,true,true,true,true,true,true,null,0.94074074074074066,0.73417721518987344,0.11305742017709033,0.11324086553921796,0.1134163177397792,0.11355440839001429,0.1136389749439214,null,0.11338159735800464,0.88661840264199532,null,{"$f":"_xlfn.XLOOKUP($F103,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F103,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F103,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F103,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I103=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,2.8906174804079443,26.7178,27.54251465211723,28.379600024016217,29.229241676493686,29.934597743414098,30.383616709565313]
[null,null,"Bourke Hill 34W LED Aeroscreen luminaire Top Entry","LED0163",{"$f":"IF($I104=\"Support\",_xlfn.XLOOKUP($C104,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D104),_xlfn.XLOOKUP($F104,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D104))","v":"LED0163"},"LED0163","LED0163",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F104,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,352.59571390230809,455,469.04476291885334,483.30019728148943,497.76946315956508,509.78156784066852,517.42829135827856,null,0,41,{"$f":"U104","v":41},{"$f":"V104","v":41},41,41,41,null,343.75318816181129,414,391.88186100581282,404.06086958746903,416.4225632978501,426.68500232800386,433.21791524903136,null,null,true,true,true,true,true,true,true,null,0.97492163009404376,0.90989010989010988,0.8354892581406137,0.83604532309373569,0.83657715894147089,0.83699574336387861,0.83725208397826456,null,0.83647191350359262,0.16352808649640738,null,{"$f":"_xlfn.XLOOKUP($F104,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F104,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F104,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F104,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I104=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,6.2762037074610841,8.0990000000000002,8.3489967799555895,8.6027435116105124,8.8602964442402588,9.0741119075638998,9.2102235861773583]
[null,null,"Bourke Hill 17W LED Aeroscreen luminaire Side Entry","LED0167",{"$f":"IF($I105=\"Support\",_xlfn.XLOOKUP($C105,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D105),_xlfn.XLOOKUP($F105,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D105))","v":"LED0167"},"LED0167","LED0167",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F105,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,7.7860252281266771,9,9.2778084972960002,9.5597841220514379,9.8459893811782102,10.083591451793444,10.234845323570344,null,0,4,{"$f":"U105","v":4},4,4,4,4,null,5.5614465915190552,5,6.6242248562130959,6.8931619542307407,7.1661331087186513,7.3927484816242552,7.5370083883977328,null,null,true,true,true,true,true,true,true,null,0.7142857142857143,0.55555555555555558,0.71398594378658642,0.7210583279103937,0.72782255101935966,0.73314637120779014,0.73640667251124692,null,0.72648397328707537,0.27351602671292463,null,{"$f":"_xlfn.XLOOKUP($F105,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F105,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F105,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F105,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I105=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0.13859124906065484,0.16020000000000001,0.16514499125186879,0.17016415737251558,0.17525861098497214,0.1794879278419233,0.18218024675955211]
[null,null,"Bourke Hill 34W LED Aeroscreen luminaire Side Entry","LED0171",{"$f":"IF($I106=\"Support\",_xlfn.XLOOKUP($C106,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D106),_xlfn.XLOOKUP($F106,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D106))","v":"LED0171"},"LED0171","LED0171",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F106,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,0,1,{"$f":"M106","v":1},{"$f":"N106","v":1},1,1,1,null,0,0,0,0,0,0,0,null,0,1,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,1,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F106,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F106,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F106,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F106,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I106=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0,1.78E-2,1.78E-2,1.78E-2,1.78E-2,1.78E-2,1.78E-2]
[null,null,"Parkville 80W LED Aeroscreen luminaire Top Entry","LED0175",{"$f":"IF($I107=\"Support\",_xlfn.XLOOKUP($C107,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D107),_xlfn.XLOOKUP($F107,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D107))","v":"LED0175"},"LED0175","LED0175",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F107,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,42.266994095544817,99,102.05589347025601,105.15762534256584,108.30588319296032,110.91950596972789,112.5832985592738,null,1.1122893183038123,25,25,25,25,25,25,null,40.042415458937192,74,45.811783181561985,47.271727427943489,48.753570838020714,49.983768576651137,50.766893784850019,null,null,true,true,true,true,true,true,true,null,0.94736842105263153,{"$f":"IFERROR(AC107/M107,0)","v":0.74747474747474751},{"$f":"IFERROR(AD107/N107,0)","v":0.44888914911037198},{"$f":"IFERROR(AE107/O107,0)","v":0.44953209312162717},{"$f":"IFERROR(AF107/P107,0)","v":0.45014702249516952},{"$f":"IFERROR(AG107/Q107,0)","v":0.45063100614866319},{"$f":"IFERROR(AH107/R107,0)","v":0.45092739717625024},null,0.45002533361041641,0.54997466638958359,null,{"$f":"_xlfn.XLOOKUP($F107,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F107,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F107,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F107,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I107=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0.75235249490069778,1.7622,1.8165949037705569,1.8718057310976719,1.9278447208346938,1.9743672062611566,2.0039827143550735]
[null,null,"Parkville 100W LED Aeroscreen luminaire Top Entry",{"$f":"IF(F108=\"WOOD POLE\", \"Timber\", IF(F108=\"STEEL POLE\", \"Steel (Column)\",F108))","v":"LED0179"},{"$f":"IF($I108=\"Support\",_xlfn.XLOOKUP($C108,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D108),_xlfn.XLOOKUP($F108,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D108))","v":"LED0179"},"LED0179","LED0179",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F108,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,23.358075684380029,14,14.432146551349334,14.870775300968905,15.31598348183277,15.6855867027898,15.920870503331647,null,0,5,{"$f":"U108","v":5},{"$f":"V108","v":5},5,5,5,null,17.796629092860975,9,20.984963886943099,21.791775180996034,22.610688644459763,23.290534763176577,23.72331448349701,null,null,true,true,true,true,true,true,true,null,{"$f":"IFERROR(AB108/L108,0)","v":0.76190476190476197},0.6428571428571429,1.4540431537525587,1.4654094853801061,1.4762805582338014,1.4848366978223504,1.4900764677743343,null,{"$f":"AVERAGE(AU108:AY108)","v":1.4741292725926303},{"$f":"1-BA108","v":-0.47412927259263027},null,{"$f":"_xlfn.XLOOKUP($F108,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F108,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F108,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F108,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I108=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0.41577374718196453,0.2492,0.25689220861401812,0.2646998003572465,0.2726245059766233,0.27920344330965846,0.28339149495930333]
[null,null,"Parkville 155W LED Aeroscreen luminaire Top Entry","LED0183",{"$f":"IF($I109=\"Support\",_xlfn.XLOOKUP($C109,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D109),_xlfn.XLOOKUP($F109,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D109))","v":"LED0183"},"LED0183","LED0183",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F109,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,143.48532206119162,260,268.02557881077331,276.17154130370824,284.43969323403718,291.30375305181059,295.67330934758775,null,0,49,{"$f":"U109","v":49},49,49,49,49,null,136.81158615136874,211,156.39707131501606,161.35319783562696,166.383666254047,170.55986384045028,173.21836783670437,null,null,true,true,true,true,true,true,true,null,0.95348837209302317,0.81153846153846154,0.5835154689673584,0.58424990885713834,0.58495234741076174,0.58550520566109876,0.58584377541184229,null,0.58481334126163997,0.41518665873836003,null,{"$f":"_xlfn.XLOOKUP($F109,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F109,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F109,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F109,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I109=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,2.5540387326892109,4.6280000000000001,4.7708553028317651,4.9158534352060066,5.063026539565862,5.1852068043222284,5.2629849063870617]
[null,null,"Parkville 80W LED Aeroscreen luminaire Side Entry","LED0187",{"$f":"IF($I110=\"Support\",_xlfn.XLOOKUP($C110,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D110),_xlfn.XLOOKUP($F110,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D110))","v":"LED0187"},"LED0187","LED0187",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F110,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,4.4491572732152438,4,4.1234704432426659,4.2487929431339726,4.3759952805236493,4.4815962007970871,4.548820143809043,null,0,2,{"$f":"U110","v":2},2,2,2,2,null,1.7796629092860976,2,2.3869647748255489,2.5406431165499179,2.6966266334001525,2.826121132203355,2.9085553646453426,null,null,true,true,true,true,true,true,true,null,0.4,0.5,0.57887277420338634,0.59796821133766564,0.61623161373187385,0.63060592824063599,0.63940874175996931,null,0.61261745385470623,0.38738254614529377,null,{"$f":"_xlfn.XLOOKUP($F110,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F110,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F110,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F110,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I110=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,7.9194999463231344E-2,7.1199999999999999E-2,7.339777388971945E-2,7.5628514387784715E-2,7.7892715993320955E-2,7.9772412374188154E-2,8.096899855980097E-2]
[null,null,"Parkville 100W LED Aeroscreen luminaire Side Entry","LED0191",{"$f":"IF($I111=\"Support\",_xlfn.XLOOKUP($C111,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D111),_xlfn.XLOOKUP($F111,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D111))","v":"LED0191"},"LED0191","LED0191",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F111,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,{"$f":"L111>=T111","v":true},true,true,true,true,true,true,null,0,0,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F111,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F111,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F111,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F111,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I111=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0,0,0,0,0,0,0]
[null,null,"Parkville 155W LED Aeroscreen luminaire Side Entry","LED0195",{"$f":"IF($I112=\"Support\",_xlfn.XLOOKUP($C112,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D112),_xlfn.XLOOKUP($F112,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D112))","v":"LED0195"},"LED0195","LED0195",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F112,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,1.1122893183038109,3,3.0926028324319996,3.1865947073504794,3.2819964603927363,3.3611971505978144,3.411615107856782,null,0,0,0,0,0,0,0,null,1.1122893183038109,3,1.2641147846886738,1.302534370119766,1.3415302493323247,1.3739038740331253,1.3945124321436222,null,null,true,true,true,true,true,true,true,null,1,1,0.40875432546072638,0.40875432546072638,0.40875432546072643,0.40875432546072643,0.40875432546072638,null,0.40875432546072643,0.59124567453927357,null,{"$f":"_xlfn.XLOOKUP($F112,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F112,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F112,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F112,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I112=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,1.9798749865807836E-2,5.3400000000000003E-2,5.5048330417289591E-2,5.6721385790838533E-2,5.8419536994990709E-2,5.9829309280641098E-2,6.072674891985072E-2]
[null,null,"Kensington 17W LED 3000k","LED0199",{"$f":"IF($I113=\"Support\",_xlfn.XLOOKUP($C113,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D113),_xlfn.XLOOKUP($F113,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D113))","v":"LED0199"},"LED0199","LED0199",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F113,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,88.983145464304883,414,426.779190875616,439.75006961436623,452.91551153419772,463.84520678249845,470.80288488423594,null,3.6074248161204685,107,107,107,107,107,107,null,51.706422364393376,307,63.852459675182416,66.926026509669796,70.045696846674488,72.635586822738532,74.284271471578279,null,null,{"$f":"L113>=T113","v":true},{"$f":"M113>=U113","v":true},{"$f":"N113>=V113","v":true},{"$f":"O113>=W113","v":true},{"$f":"P113>=X113","v":true},{"$f":"Q113>=Y113","v":true},{"$f":"R113>=Z113","v":true},null,0.58108108108108103,0.74154589371980673,0.1496147446743534,0.15219105381463569,0.15465510688605691,0.1565944538407143,0.15778210766453518,null,0.15416749337605912,0.84583250662394094,null,{"$f":"_xlfn.XLOOKUP($F113,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F113,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F113,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F113,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I113=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,1.5838999892646268,7.3692000000000002,7.5966695975859651,7.8275512391357189,8.061896105308719,8.2564446807284728,8.3802913509393999]
[null,null,"Kensington 34W LED 3000k","LED0203",{"$f":"IF($I114=\"Support\",_xlfn.XLOOKUP($C114,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D114),_xlfn.XLOOKUP($F114,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D114))","v":"LED0203"},"LED0203","LED0203",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F114,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"P"},null,36.705547504025766,152,156.69187684322134,161.45413183909099,166.28782065989867,170.3006556302893,172.85516546474364,null,0,23,{"$f":"U114","v":23},{"$f":"V114","v":23},23,23,23,null,27.529160628019326,129,32.539401018719808,33.807247337945853,35.094111351960287,36.16244096708671,36.842523384733106,null,null,true,true,true,true,true,true,true,null,0.75,0.84868421052631582,0.20766488776745734,0.20939227106085434,0.21104438805375147,0.21234469610964279,0.21314100325366142,null,0.21071744924907349,0.78928255075092646,null,{"$f":"_xlfn.XLOOKUP($F114,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F114,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F114,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F114,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I114=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0.65335874557165863,2.7056,2.7891154078093399,2.8738835467358195,2.9599232077461961,3.0313516702191494,3.0768219452724366]
[null,null,"LED210-Emilio Catenary 71W","LED0210",{"$f":"IF($I115=\"Support\",_xlfn.XLOOKUP($C115,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D115),_xlfn.XLOOKUP($F115,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D115))","v":"LED0210"},"LED0210","LED0210",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F115,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,0,4,4,4,4,4,4,null,0,1,1,1,1,1,1,null,0,3,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,0,0.75,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F115,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F115,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F115,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F115,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I115=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0,7.1199999999999999E-2,7.1199999999999999E-2,7.1199999999999999E-2,7.1199999999999999E-2,7.1199999999999999E-2,7.1199999999999999E-2]
[null,null,"LED214-GE Area Lighter Flood Light 150W","LED0214",{"$f":"IF($I116=\"Support\",_xlfn.XLOOKUP($C116,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D116),_xlfn.XLOOKUP($F116,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D116))","v":"LED0214"},"LED0214","LED0214",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F116,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,216,381,564.64748201438852,564.64748201438852,565.56115107913672,565.56115107913672,566.47482014388493,null,0,145,145,145,145,145,145,null,0,236,402,402,403,403,404,null,null,true,true,true,true,true,true,true,null,0,0.61942257217847774,0.71194862778075063,0.71194862778075063,0.71256662384084057,0.71256662384084057,0.71318262636525265,null,0.71244262592168706,0.28755737407831294,null,{"$f":"_xlfn.XLOOKUP($F116,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F116,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F116,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F116,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I116=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,3.8447999999999998,6.7817999999999996,10.050725179856116,10.050725179856116,10.066988489208633,10.066988489208633,10.083251798561152]
[null,null,"LED218-GE Area Lighter Flood Light 240W","LED0218",{"$f":"IF($I117=\"Support\",_xlfn.XLOOKUP($C117,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D117),_xlfn.XLOOKUP($F117,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D117))","v":"LED0218"},"LED0218","LED0218",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F117,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,200,225,337.5,337.5,337.5,337.5,337.5,null,0,88,88,88,88,88,88,null,0,137,400,400,400,400,400,null,null,true,true,true,true,true,true,true,null,0,0.60888888888888892,1.1851851851851851,1.1851851851851851,1.1851851851851851,1.1851851851851851,1.1851851851851851,null,1.1851851851851851,-0.18518518518518512,null,{"$f":"_xlfn.XLOOKUP($F117,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F117,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F117,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F117,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I117=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,3.56,4.0049999999999999,6.0075000000000003,6.0075000000000003,6.0075000000000003,6.0075000000000003,6.0075000000000003]
[null,null,"LED222-Sirkel Catenary 100W",{"$f":"IF(F118=\"WOOD POLE\", \"Timber\", IF(F118=\"STEEL POLE\", \"Steel (Column)\",F118))","v":"LED0222"},{"$f":"IF($I118=\"Support\",_xlfn.XLOOKUP($C118,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D118),_xlfn.XLOOKUP($F118,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D118))","v":"LED0222"},"LED0222","LED0222",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F118,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,0,6,{"$f":"M118","v":6},{"$f":"N118","v":6},6,6,6,null,0,2,2,2,2,2,2,null,0,4,0,0,0,0,0,null,null,true,true,true,true,true,true,true,null,{"$f":"IFERROR(AB118/L118,0)","v":0},{"$f":"IFERROR(AC118/M118,0)","v":0.66666666666666663},{"$f":"IFERROR(AD118/N118,0)","v":0},{"$f":"IFERROR(AE118/O118,0)","v":0},{"$f":"IFERROR(AF118/P118,0)","v":0},{"$f":"IFERROR(AG118/Q118,0)","v":0},{"$f":"IFERROR(AH118/R118,0)","v":0},null,{"$f":"AVERAGE(AU118:AY118)","v":0},1,null,{"$f":"_xlfn.XLOOKUP($F118,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F118,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F118,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F118,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I118=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0,0.10680000000000001,0.10680000000000001,0.10680000000000001,0.10680000000000001,0.10680000000000001,0.10680000000000001]
[null,null,"LED 76W Luminaire, IGNIS 1 036 RMS5 4000K, 675mA",{"$f":"IF(F119=\"WOOD POLE\", \"Timber\", IF(F119=\"STEEL POLE\", \"Steel (Column)\",F119))","v":"LED0223"},{"$f":"IF($I119=\"Support\",_xlfn.XLOOKUP($C119,'O_New Component SLUOS'!$B$6:$B$183,'O_New Component SLUOS'!$K$6:$K$183,D119),_xlfn.XLOOKUP($F119,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$K$6:$K$183,D119))","v":"LED0223"},"LED0223","LED0223",0,"Luminaire",{"$f":"_xlfn.XLOOKUP($F119,'O_New Component SLUOS'!$L$6:$L$183,'O_New Component SLUOS'!$O$6:$O$183)","v":"V"},null,0,377,{"$f":"M119","v":377},377,377,377,377,null,0,4,4,4,4,4,4,null,0,373,0,0,0,0,0,null,null,{"$f":"L119>=T119","v":true},{"$f":"M119>=U119","v":true},{"$f":"N119>=V119","v":true},{"$f":"O119>=W119","v":true},{"$f":"P119>=X119","v":true},{"$f":"Q119>=Y119","v":true},{"$f":"R119>=Z119","v":true},null,0,0.98938992042440321,0,0,0,0,0,null,0,1,null,{"$f":"_xlfn.XLOOKUP($F119,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Y$83:Y$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F119,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!Z$83:Z$206,0)","v":6.8999999999999999E-3},{"$f":"_xlfn.XLOOKUP($F119,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AA$83:AA$206,0)","v":0},{"$f":"_xlfn.XLOOKUP($F119,'I_OPEX Input'!$T$83:$T$206,'I_OPEX Input'!AB$83:AB$206,0)","v":1.09E-2},{"$f":"IF($I119=\"Support\",'O_CAPEX Tariff Summary'!$BA$5,0)","v":0},1.78E-2,null,0,6.7106000000000003,6.7106000000000003,6.7106000000000003,6.7106000000000003,6.7106000000000003,6.7106000000000003]
[]
[null,null,"Streetlight Bracket Category P","Cat_P_Bracket","Cat_P_Bracket",null,null,null,"Outreach","P",null,0,0,0,0,0,0,0,null,{"$f":"T130","v":5167.1205080660884},{"$f":"U130","v":23134.689738409012},19425.881915468424,16018.814892390847,12203.048493670602,9853.3187132513431,6603.5704182947602]
[null,null,"Streetlight Bracket Category V","Cat_V_Bracket","Cat_V_Bracket",null,null,null,"Outreach","V",null,0,0,0,0,0,0,0,null,{"$f":"T131","v":1523.4927311827103},7834.7370679513861,6493.9242389403125,5252.712235892217,3927.9938050222709,3134.6534473348734,2101.3351206826324]
[]
[null,null,"Total luminaire",null,null,null,null,null,null,null,null,{"$f":"SUMIFS(L$8:L$119,$I$8:$I$119,\"Luminaire\")","v":166718.09153784218},{"$f":"SUMIFS(M$8:M$119,$I$8:$I$119,\"Luminaire\")","v":168541},171920.87482009799,175080.49590040321,{"$f":"SUMIFS(P$8:P$119,$I$8:$I$119,\"Luminaire\")","v":178325.85179048462},181348.9155218254,183975.80905815499,null,{"$f":"SUMIFS(T$8:T$119,$I$8:$I$119,\"Luminaire\")","v":7506.0693837807394},{"$f":"SUMIFS(U$8:U$119,$I$8:$I$119,\"Luminaire\")","v":34744},29078.928410900509,23864.114217098831,18097.103867310852,14570.954366347214,9765.8648943452772]
[null,null,"Total outreaches",null,null,null,null,null,null,null,null,{"$f":"L124*$S$125","v":148605.90988882387},150230.77836089072,153243.46503645155,156059.82624363399,158952.6080677897,161647.24745757561,163988.75641168165,0.89136043076100613,{"$f":"T124*$S$125","v":6690.6132392487998},30969.426806360396,25919.806154408736,21271.527128283065,16131.042298692872,12987.972160586216,8704.905538977393]
[]
[null,null,"Cat P luminaire",null,null,null,null,null,null,"P",null,{"$f":"SUMIFS(L$8:L$119,$J$8:$J$119,$J127)","v":128755.38295911794},125903,128847.97799659453,131846.76578145268,134902.56716087935,137580.26586795418,139564.66327387598]
[null,null,"Cat V luminaire",null,null,null,null,null,null,"V",null,37962.708578724225,42638,43072.89682350347,43233.730118950552,43423.28462960531,43768.649653871194,44411.145784279033]
[]
[null,null,"Streetlight Bracket Category P",null,null,null,null,null,null,"P",null,{"$f":"L127/SUM(L$127:L$128) * L$125","v":114767.45361723768},{"$f":"M127/SUM(M$127:M$128) * M$125","v":112224.95231410295},114849.98916972915,117522.98994140113,120246.81037528695,122633.60504827341,124402.41837481684,null,{"$f":"L127/SUM(L$127:L$128) * T$125","v":5167.1205080660884},{"$f":"M127/SUM(M$127:M$128) * U$125","v":23134.689738409012},19425.881915468424,16018.814892390847,12203.048493670602,9853.3187132513431,6603.5704182947602]
[null,null,"Streetlight Bracket Category V",null,null,null,null,null,null,"V",null,{"$f":"L128/SUM(L$127:L$128) * L$125","v":33838.456271586168},38005.826046787777,38393.475866722423,38536.836302232849,38705.797692502761,39013.6424093022,39586.3380368648,null,{"$f":"L128/SUM(L$127:L$128) * T$125","v":1523.4927311827103},7834.7370679513861,6493.9242389403125,5252.712235892217,3927.9938050222709,3134.6534473348734,2101.3351206826324]
[]
[null,null,"Luminaire",null,null,null,null,null,"Luminaire",null,null,{"$f":"SUMIFS(L$8:L$119,$I$8:$I$119,$I133)","v":166718.09153784218},168541,{"$f":"SUMIFS(N$8:N$119,$I$8:$I$119,$I133)","v":171920.87482009799},175080.49590040321,178325.85179048462,181348.9155218254,183975.80905815499]
[null,null,"Support (not including shared poles)",null,null,null,null,null,"Support (not including shared poles)",null,null,{"$f":"SUMIFS(L$8:L$119,$I$8:$I$119,\"Support\")","v":78983.11},76897,77922.38499999998,78963.150774999987,80019.52803662495,81091.750957174343,82180.057221531926]

{"sheet":"I_Mapping & Lookups","index":20,"n_rows":453,"n_cols":32,"rows_kept":453,"cut":false,"hidden":false,"merged":[[1,22,2,27],[3,22,4,27],[1,1,2,5],[3,1,4,5],[3,15,4,20],[1,15,2,20],[1,7,4,8],[1,10,2,13],[3,10,4,13]]}
[]
[null,"Description Lookup Table",null,null,null,null,null,"Unused Mapping",null,null,"Construction Code Mapping",null,null,null,null,"Capex Lookup",null,null,null,null,null,null,"Opex Lookup"]
[]
[null,"This table is used to get only the description of the lamp, \nfrom the lamp code",null,null,null,null,null,null,null,null,"This table is used for lookup in the public lighting charges tab to determine if a pole maintenance charge needs to be applied ",null,null,null,null,"This table is used in finding the associated assembly number, \ngiven the lamp code.\nOPEX and CAPEX mapping codes are different for a given lamp type.",null,null,null,null,null,null,"This table find the associated OPEX mapping code given the lamp code.\nThe OPEX and CAPEX mapping codes are different for a given lamp type."]
[]
[null,"Lamp Code","Description","Unused","Nominal Rating","Total Watts",null,"Equivalent / Replacement Construction","Capital Code",null,"Capital Code","Equivalent / Replacement Construction","Dedicated Pole Type","Number of lights",null,"Capital Code","Mapped to Assembly",null,"LAMP CODE","cap","Assembly",null,"Lamp Code","Mapping Code","Lantern Watts (Nominal)\n(N/A)","Category","Number of Lamps","Count of Lamps in WASP (as of 16-04-2014)",null,null,"DEVICE_CODE (Average Load Table)","NEM Load Table"]
[null,"LED0001","LED 36W Gerard Luminaire (Cat P3)",null,36,43,null,{"$f":"CONCATENATE(L7,\" \",M7,\" \",N7)","v":"LED 36W GERARD LUMINAIRE (CAT P3) SHARED OR NO POLE 1"},{"$f":"K7","v":3300},null,3300,"LED 36W GERARD LUMINAIRE (CAT P3)","SHARED OR NO POLE",1,null,1,null,null,"FLU0010-ST","0010",{"$f":"VLOOKUP(T7*1,P:Q,2,FALSE)","v":"COMPMV80W"},null,"FLU0350-ST","FLU0350",42,"P",1,55274,null,null,"LED0003",17]
[null,"LED0002","LED 23W Gerard Luminaire (Cat P3) - Aeroscreen",null,23,27,null,"LED 36W GERARD LUMINAIRE (CAT P3) SHARED OR NO POLE 2",3310,null,3310,"LED 36W GERARD LUMINAIRE (CAT P3)","SHARED OR NO POLE",2,null,5,"COMPMV80W",null,"FLU0020-ST","0010","COMPMV80W",null,"HPS0020-ST","HPS0020",70,"P",1,27453,null,null,"LED0133",26.9]
[null,"LED0003","LED 18W Gerard Luminaire (Cat P4/P5)",null,18,22,null,"LED 36W GERARD LUMINAIRE (CAT P3) SHARED OR NO POLE 3",3320,null,3320,"LED 36W GERARD LUMINAIRE (CAT P3)","SHARED OR NO POLE",3,null,10,"COMPMV80W",null,"FLU0030-ST","0010","COMPMV80W",null,"HPS0110-ST","HPS0110",250,"V",1,21897,null,null,"LED0137",22.2]
[null,"LED0004","LED 18W Gerard Luminaire (Cat P4/P5) - Aeroscreen",null,18,22,null,"LED 36W GERARD LUMINAIRE (CAT P3) SHARED OR NO POLE 4",3330,null,3330,"LED 36W GERARD LUMINAIRE (CAT P3)","SHARED OR NO POLE",4,null,20,"REPMV250WHPS150W",null,"FLU0040-ST","0010","COMPMV80W",null,"MVA0020-ST","MVA0020",80,"P",1,20536,null,null,"FLU0350",46.4]
[null,"LED0005","LED 13W Gerard Luminaire (Cat P4/P5 RRW)",null,13,17,null,"LED 36W GERARD LUMINAIRE (CAT P3) WOOD POLE 1",3340,null,3340,"LED 36W GERARD LUMINAIRE (CAT P3)","WOOD POLE",1,null,30,"REPMV400WHPS250W",null,"FLU0050-ST","0010","COMPMV80W",null,"HPS0090-ST","HPS0090",150,"V",1,9205,null,null,"LED0121",79.3]
[null,"LED0006","LED 25W GE Evolve Luminaire (Cat P4/P5)",null,25,25,null,"LED 36W GERARD LUMINAIRE (CAT P3) WOOD POLE 2",3350,null,3350,"LED 36W GERARD LUMINAIRE (CAT P3)","WOOD POLE",2,null,40,"COMPHPS70W",null,"FLU0060-ST","0010","COMPMV80W",null,"MVA0010-ST","MVA0010",50,"P",1,2265,null,null,"LED0207",17.399999999999999]
[null,"LED0007","LED 35W Pecan Luminaire (Cat P3)",null,35,35,null,"LED 36W GERARD LUMINAIRE (CAT P3) WOOD POLE 3",3360,null,3360,"LED 36W GERARD LUMINAIRE (CAT P3)","WOOD POLE",3,null,50,"COMPHPS150W",null,"FLU0070-ST","0010","COMPMV80W",null,"HPS0010-TA","HPS0010-TA",50,"P",1,2084,null,null,"LED0001",42]
[null,"LED0008","LED 29W Pecan Luminaire (Cat P3) - Aeroscreen",null,29,29,null,"LED 36W GERARD LUMINAIRE (CAT P3) WOOD POLE 4",3370,null,3370,"LED 36W GERARD LUMINAIRE (CAT P3)","WOOD POLE",4,null,60,"COMPHPS250W",null,"FLU0080-ST","0010","COMPMV80W",null,"HPS0170-ST","HPS0170",400,"V",1,2001,null,null,"LED0157",18.3]
[null,"LED0009","LED 42W Pecan Luminaire (Cat V5)",null,42,null,null,"LED 36W GERARD LUMINAIRE (CAT P3) STEEL POLE 1",3380,null,3380,"LED 36W GERARD LUMINAIRE (CAT P3)","STEEL POLE",1,null,70,"7206.05.21",null,"FLU0090-ST","0010","COMPMV80W",null,"FLU0130-ST","FLU0130",40,"P",1,1502,null,null,"LED0101",32.5]
[null,"LED0010","LED 36W Pecan Luminaire (Cat V5) - Aeroscreen",null,36,null,null,"LED 36W GERARD LUMINAIRE (CAT P3) STEEL POLE 2",3390,null,3390,"LED 36W GERARD LUMINAIRE (CAT P3)","STEEL POLE",2,null,80,"7107.09.30",null,"FLU0100-ST","0010","COMPMV80W",null,"HPS0020-TA","HPS0020-TA",70,"P",1,1156,null,null,"LED0125",151.19999999999999]
[null,"LED0011","LED 105W Aldridge Luminaire (Cat V3)",null,105,null,null,"LED 36W GERARD LUMINAIRE (CAT P3) STEEL POLE 3",3400,null,3400,"LED 36W GERARD LUMINAIRE (CAT P3)","STEEL POLE",3,null,90,"7107.09.30",null,"FLU0110-ST","0010","COMPMV80W",null,"MVA0220-ST","MVA0220",400,"V",2,872,null,null,"LED0002",22]
[null,"LED0012","LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.",null,198,null,null,"LED 36W GERARD LUMINAIRE (CAT P3) STEEL POLE 4",3410,null,3410,"LED 36W GERARD LUMINAIRE (CAT P3)","STEEL POLE",4,null,100,"7206.05.3",null,"FLU0120-ST","0010","COMPMV80W",null,"HPS0010-ST","HPS0010",50,"P",1,812,null,null,"MVA0020",95.8]
[null,"LED0013","LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.",null,198,null,null,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN SHARED OR NO POLE 1",3420,null,3420,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN","SHARED OR NO POLE",1,null,110,"BULKHEAD",null,"FLU0130-ST","0010","COMPMV80W",null,"MVA0190-ST","MVA0190",250,"V",1,770,null,null,"HPS0090",173]
[null,"LED0014","LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.",null,298,null,null,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN SHARED OR NO POLE 2",3430,null,3430,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN","SHARED OR NO POLE",2,null,120,"7107.09.50",null,"FLU0140-ST","0010","COMPMV80W",null,"MVA0080-ST","MVA0080",125,"P",1,646,null,null,"HPS0010",60]
[null,"FLU0010","Fluorescent 9",null,9,9,null,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN SHARED OR NO POLE 3",3440,null,3440,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN","SHARED OR NO POLE",3,null,130,"7107.09.30",null,"FLU0150-ST","0010","COMPMV80W",null,"HPS0110-TA","HPS0110-TA",250,"V",1,642,null,null,"HPS0170",440]
[null,"FLU0020","Fluorescent 11",null,11,11,null,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN SHARED OR NO POLE 4",3450,null,3450,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN","SHARED OR NO POLE",4,null,140,"7107.09.30",null,"FLU0160-ST","0010","COMPMV80W",null,"LPS0030-ST","LPS0030",55,"P",1,413,null,null,"LED0145",22.2]
[null,"FLU0030","Fluorescent 13",null,13,13,null,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN WOOD POLE 1",3460,null,3460,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN","WOOD POLE",1,null,150,"7206.05.3",null,"FLU0170-ST","0010","COMPMV80W",null,"FLU0050-ST","FLU0060",20,"P",1,373,null,null,"MVA0010",65]
[null,"FLU0040","Fluorescent 15",null,15,15,null,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN WOOD POLE 2",3470,null,3470,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN","WOOD POLE",2,null,170,"7107.09.30",null,"FLU0180-ST","0010","COMPMV80W",null,"FLU0060-ST","FLU0060","Twin 20","P",2,342,null,null,"HPS0020",86]
[null,"FLU0050","Fluorescent 20",null,20,29,null,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN WOOD POLE 3",3480,null,3480,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN","WOOD POLE",3,null,180,"7206.05.3",null,"FLU0190-ST","0010","COMPMV80W",null,"LPS0040-ST","LPS0040","90/100","P",1,275,null,null,"LED0006",25]
[null,"FLU0060","Fluorescent Twin 20",null,"Twin 20",50,null,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN WOOD POLE 4",3490,null,3490,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN","WOOD POLE",4,null,190,"HPS600HM",null,"FLU0200-ST","0010","COMPMV80W",null,"HPS0090-TA","HPS0090-TA",150,"V",1,222,null,null,"MHR0010",81.5]
[null,"FLU0070","Fluorescent 3x20",null,"3x20",77,null,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN STEEL POLE 1",3500,null,3500,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN","STEEL POLE",1,null,200,"REPMV250WHPS150W",null,"FLU0210-ST","0010","COMPMV80W",null,"HPS0160-ST","HPS0170",360,"V",1,189,null,null,"MHR0060",268]
[null,"FLU0080","Fluorescent 4x20",null,"4x20",100,null,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN STEEL POLE 2",3510,null,3510,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN","STEEL POLE",2,null,210,"REPMV400WHPS250W",null,"FLU0220-ST","0010","COMPMV80W",null,"MHR0060-ST","MHR0060",250,"V",1,180,null,null,"LED0149",70.7]
[null,"FLU0090","Fluorescent 6x20",null,"6x20",150,null,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN STEEL POLE 3",3520,null,3520,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN","STEEL POLE",3,null,220,"COMPHPS150W",null,"FLU0230-ST","0010","COMPMV80W",null,"LPS0060-ST","LPS0050",150,"V",1,177,null,null,"LED0153",49]
[null,"FLU0100","Fluorescent 26",null,26,32,null,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN STEEL POLE 4",3530,null,3530,"LED 23W GERARD LUMINAIRE (CAT P3) - AEROSCREEN","STEEL POLE",4,null,230,"COMPHPS250W",null,"FLU0240-ST","0010","COMPMV80W",null,"MHR0030-ST","MHR0060",150,"V",1,135,null,null,"LED0117",50.7]
[null,"FLU0110","Fluorescent 2x26",null,"2x26",64,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) SHARED OR NO POLE 1",3540,null,3540,"LED 18W GERARD LUMINAIRE (CAT P4/P5)","SHARED OR NO POLE",1,null,240,"7206.05.21",null,"FLU0250-ST","0010","COMPMV80W",null,"FLU0100-ST","FLU0060",26,"P",1,130,null,null,"LED0163",32.700000000000003]
[null,"FLU0120","Fluorescent 6x36",null,"6x36",192,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) SHARED OR NO POLE 2",3550,null,3550,"LED 18W GERARD LUMINAIRE (CAT P4/P5)","SHARED OR NO POLE",2,null,250,"HPS600HM",null,"FLU0260-ST","0010","COMPMV80W",null,"MHR0070-ST","MHR0070",400,"V",1,129,null,null,"LED0159",16.600000000000001]
[null,"FLU0130","Fluorescent 40",null,40,50,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) SHARED OR NO POLE 3",3560,null,3560,"LED 18W GERARD LUMINAIRE (CAT P4/P5)","SHARED OR NO POLE",3,null,260,"7206.05.26",null,"FLU0270-ST","0010","COMPMV80W",null,"MHR0010-ST","MHR0060",70,"P",1,113,null,null,"MVA0080",142]
[null,"FLU0140","Fluorescent 2x40",null,"2x40",100,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) SHARED OR NO POLE 4",3570,null,3570,"LED 18W GERARD LUMINAIRE (CAT P4/P5)","SHARED OR NO POLE",4,null,270,"7206.05.26",null,"FLU0280-ST","0010","COMPMV80W",null,"HPS0070-ST","HPS0020",100,"P",1,110,null,null,"MHC0020",286]
[null,"FLU0150","Fluorescent 3x40",null,"3x40",150,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) WOOD POLE 1",3580,null,3580,"LED 18W GERARD LUMINAIRE (CAT P4/P5)","WOOD POLE",1,null,280,"7206.05.26",null,"FLU0290-ST","0010","COMPMV80W",null,"INC0030-ST","INC0030",60,"P",1,108,null,null,"LED0113",23.1]
[null,"FLU0160","Fluorescent 4x40",null,"4x40",200,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) WOOD POLE 2",3590,null,3590,"LED 18W GERARD LUMINAIRE (CAT P4/P5)","WOOD POLE",2,null,290,"REPMV250WHPS150W",null,"FLU0300-ST","0010","COMPMV80W",null,"HPS0140-ST","HPS0110","310 (Retrofit)","V",1,102,null,null,"LED0109",16.899999999999999]
[null,"FLU0170","Fluorescent 6x40",null,"6x40",300,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) WOOD POLE 3",3600,null,3600,"LED 18W GERARD LUMINAIRE (CAT P4/P5)","WOOD POLE",3,null,300,"REPMV400WHPS250W",null,"FLU0310-ST","0010","COMPMV80W",null,"HPS0100-ST","HPS0110",220,"V",1,93,null,null,"LED0105",16.899999999999999]
[null,"FLU0180","Fluorescent 58",null,58,72,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) WOOD POLE 4",3610,null,3610,"LED 18W GERARD LUMINAIRE (CAT P4/P5)","WOOD POLE",4,null,310,"COMPHPS150W",null,"FLU0320-ST","0010","COMPMV80W",null,"FLU0140-ST","FLU0130","2x40","P",2,72,null,null,"LED0004",17]
[null,"FLU0190","Fluorescent 2x58",null,"2x58",144,null,{"$f":"CONCATENATE(L39,\" \",M39,\" \",N39)","v":"LED 18W GERARD LUMINAIRE (CAT P4/P5) STEEL POLE 1"},{"$f":"K39","v":3620},null,3620,"LED 18W GERARD LUMINAIRE (CAT P4/P5)","STEEL POLE",1,null,320,"COMPHPS250W",null,"HPS0010-ST","0040",{"$f":"VLOOKUP(T39*1,P:Q,2,FALSE)","v":"COMPHPS70W"},null,"HPS0080-ST","HPS0090",120,"P",1,65,null,null,"FLU0130",50]
[null,"FLU0200","Fluorescent 4x58",null,"4x58",288,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) STEEL POLE 2",3630,null,3630,"LED 18W GERARD LUMINAIRE (CAT P4/P5)","STEEL POLE",2,null,330,"7206.05.21",null,"HPS0010-TA","0090","7107.09.30",null,"FLU0010-ST","FLU0060",9,"P",1,48,null,null,"HPS0110",273]
[null,"FLU0210","Fluorescent 5x58",null,"5x58",360,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) STEEL POLE 3",3640,null,3640,"LED 18W GERARD LUMINAIRE (CAT P4/P5)","STEEL POLE",3,null,340,"HPS600HM",null,"HPS0020-ST","0040","COMPHPS70W",null,"HPS0180-ST","HPS0170","2x400","V",2,45,null,null,"LED0007",35]
[null,"FLU0220","Fluorescent 65",null,65,81,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) STEEL POLE 4",3650,null,3650,"LED 18W GERARD LUMINAIRE (CAT P4/P5)","STEEL POLE",4,null,350,"COMPHPS70W",null,"HPS0020-TA","0090","7107.09.30",null,"LPS0050-ST","LPS0050",135,"P",1,45,null,null,"LED0010",36]
[null,"FLU0230","Fluorescent 5x65",null,"5x65",405,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN SHARED OR NO POLE 1",3660,null,3660,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN","SHARED OR NO POLE",1,null,360,"COMPHPS70W",null,"HPS0030-ST","0040","COMPHPS70W",null,"FLU0040-ST","FLU0060",15,"P",1,43,null,null,"LED0008",29]
[null,"FLU0240","Fluorescent 80",null,80,90,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN SHARED OR NO POLE 2",3670,null,3670,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN","SHARED OR NO POLE",2,null,370,"REPMV250WHPS150W",null,"HPS0030-TA","0090","7107.09.30",null,"HPS0170-TA","HPS0170-TA",400,"V",1,33,null,null,"LED0009",42]
[null,"FLU0250","Fluorescent 2x80",null,"2x80",180,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN SHARED OR NO POLE 3",3680,null,3680,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN","SHARED OR NO POLE",3,null,380,"REPMV400WHPS250W",null,"HPS0040-ST","0040","COMPHPS70W",null,"INC0040-ST","INC0030",75,"P",1,32,null,null,"MVA0190",270]
[null,"FLU0260","Fluorescent 3x80",null,"3x80",270,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN SHARED OR NO POLE 4",3690,null,3690,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN","SHARED OR NO POLE",4,null,390,"COMPHPS250W",null,"HPS0040-TA","0090","7107.09.30",null,"INC0050-ST","INC0030",100,"P",1,30,null,null,"LED0129",309.60000000000002]
[null,"FLU0270","Fluorescent 4x80",null,"4x80",360,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN WOOD POLE 1",3700,null,3700,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN","WOOD POLE",1,null,400,"7206.05.21",null,"HPS0050-ST","0040","COMPHPS70W",null,"MHR0050-ST","MHR0060",175,"V",1,29,null,null,"FLU0050",29]
[null,"FLU0280","Fluorescent 5x80",null,"5x80",450,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN WOOD POLE 2",3710,null,3710,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN","WOOD POLE",2,null,410,"REPMV250WHPS150W",null,"HPS0050-TA","0090","7107.09.30",null,"HPS0250-ST","MHR0100",1000,"V",1,28,null,null,"MHR0030",168]
[null,"FLU0290","Fluorescent 6x80",null,"6x80",540,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN WOOD POLE 3",3720,null,3720,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN","WOOD POLE",3,null,420,"REPMV400WHPS250W",null,"HPS0060-ST","0040","COMPHPS70W",null,"FLU0080-ST","FLU0060","4x20","P",4,26,null,null,"LED0199",16.5]
[null,"FLU0300","Fluorescent 2x125",null,"2x125",280,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN WOOD POLE 4",3730,null,3730,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN","WOOD POLE",4,null,430,"COMPHPS250W",null,"HPS0060-TA","0090","7107.09.30",null,"INC0080-ST","INC0030",150,"V",1,24,null,null,"FLU0355",36.6]
[null,"FLU0310","Fluorescent 176",null,176,200,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN STEEL POLE 1",3740,null,3740,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN","STEEL POLE",1,null,440,"7206.05.21",null,"HPS0070-ST","0040","COMPHPS70W",null,"FLU0240-ST","FLU0130",80,"P",1,21,null,null,"LED0203",32.700000000000003]
[null,"FLU0320","Fluorescent 236",null,236,275,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN STEEL POLE 2",3750,null,3750,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN","STEEL POLE",2,null,450,"REPMV250WHPS150W",null,"HPS0070-TA","0090","7107.09.30",null,"FLU0160-ST","FLU0130","4x40","P",4,13,null,null,"MHR0070",425]
[null,"HPS0010","High Pressure Sodium 50",null,50,60,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN STEEL POLE 3",3760,null,3760,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN","STEEL POLE",3,null,460,"REPMV400WHPS250W",null,"HPS0080-ST","0050","COMPHPS150W",null,"HPS0120-ST","HPS0110","2x250","V",2,11,null,null,"HPS0100",245]
[null,"HPS0020","High Pressure Sodium 70",null,70,86,null,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN STEEL POLE 4",3770,null,3770,"LED 18W GERARD LUMINAIRE (CAT P4/P5) - AEROSCREEN","STEEL POLE",4,null,470,"COMPHPS250W",null,"HPS0090-ST","0050","COMPHPS150W",null,null,"HPS0120",null,"V",null,null,null,null,"HPS0070",120]
[null,"HPS0030","High Pressure Sodium 2x70",null,"2x70",172,null,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW) SHARED OR NO POLE 1",3780,null,3780,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW)","SHARED OR NO POLE",1,null,480,"7206.05.21",null,"HPS0090-TA","0050","COMPHPS150W",null,null,"HPS0180",null,"V",null,null,null,null,"LED0183",153.30000000000001]
[null,"HPS0040","High Pressure Sodium 3x70",null,"3x70",258,null,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW) SHARED OR NO POLE 2",3790,null,3790,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW)","SHARED OR NO POLE",2,null,490,"REPMV250WHPS150W",null,"HPS0100-ST","0060","COMPHPS250W",null,null,"HPS0190",null,"V",null,null,null,null,"LED0175",81.5]
[null,"HPS0050","High Pressure Sodium 4x70",null,"4x70",344,null,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW) SHARED OR NO POLE 3",3800,null,3800,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW)","SHARED OR NO POLE",3,null,500,"REPMV400WHPS250W",null,"HPS0100-ST","0610","7206.05.18",null,"MHR0100-ST","MHR0100",1000,"V",1,9,null,null,"LED0141",22.2]
[null,"HPS0060","High Pressure Sodium 8x70",null,"8x70",688,null,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW) SHARED OR NO POLE 4",3810,null,3810,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW)","SHARED OR NO POLE",4,null,510,"COMPHPS250W",null,"HPS0110-ST","0060","COMPHPS250W",null,"INC0010-ST","INC0030",30,"P",1,8,null,null,"LED0167",16.600000000000001]
[null,"HPS0070","High Pressure Sodium 100",null,100,120,null,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW) WOOD POLE 1",3820,null,3820,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW)","WOOD POLE",1,null,520,"7206.05.21",null,"HPS0110-ST","0610","7206.05.18",null,"MHR0020-ST","MHR0060",100,"P",1,8,null,null,"LED0014",298]
[null,"HPS0080","High Pressure Sodium 120",null,120,144,null,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW) WOOD POLE 2",3830,null,3830,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW)","WOOD POLE",2,null,530,"REPMV250WHPS150W",null,"HPS0110-TA","0060","COMPHPS250W",null,"MVA0290-ST","HPS0210",1000,"V",1,8,null,null,"INC0040",75]
[null,"HPS0090","High Pressure Sodium 150",null,150,173,null,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW) WOOD POLE 3",3840,null,3840,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW)","WOOD POLE",3,null,540,"REPMV400WHPS250W",null,"HPS0110-TA","0610","7206.05.18",null,"MVA0120-ST","MVA0080",160,"V",1,6,null,null,"FLU0100",32]
[null,"HPS0100","High Pressure Sodium 220",null,220,245,null,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW) WOOD POLE 4",3850,null,3850,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW)","WOOD POLE",4,null,550,"COMPHPS250W",null,"HPS0120-ST","1490","7206.05.26",null,"INC0110-ST","INC0030",500,"V",1,5,null,null,"HPS0080",144]
[null,"HPS0110","High Pressure Sodium 250",null,250,273,null,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW) STEEL POLE 1",3860,null,3860,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW)","STEEL POLE",1,null,560,"7206.05.21",null,"HPS0120-TA","1490","7206.05.26",null,"FLU0190-ST","FLU0130","2x58","P",2,4,null,null,"LED0013",198]
[null,"HPS0120","High Pressure Sodium 2x250",null,"2x250",546,null,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW) STEEL POLE 2",3870,null,3870,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW)","STEEL POLE",2,null,570,"REPMV250WHPS150W",null,"HPS0130-ST","1490","7206.05.26",null,"INC0100-ST","INC0030",300,"V",1,4,null,null,"FLU0040",15]
[null,"HPS0130","High Pressure Sodium 4x250",null,"4x250",1092,null,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW) STEEL POLE 3",3880,null,3880,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW)","STEEL POLE",3,null,580,"REPMV400WHPS250W",null,"HPS0130-TA","1490","7206.05.26",null,"HPS0190-ST","HPS0170","3x400","V",3,3,null,null,"INC0030",60]
[null,"HPS0140","High Pressure Sodium 310 (Retrofit)",null,"310 (Retrofit)",350,null,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW) STEEL POLE 4",3890,null,3890,"LED 13W GERARD LUMINAIRE (CAT P4/P5 RRW)","STEEL POLE",4,null,590,"COMPHPS250W",null,"HPS0140-ST","0070","7206.05.21",null,"INC0160-ST","INC0030",1500,"P",1,3,null,null,"LED0187",81.5]
[null,"HPS0150","High Pressure Sodium 2x310",null,"2x310",700,null,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5) SHARED OR NO POLE 1",3900,null,3900,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5)","SHARED OR NO POLE",1,null,600,"7206.05.21",null,"HPS0150-ST","0070","7206.05.21",null,"MVA0250-ST","MVA0220",500,"V",1,3,null,null,"LPS0030",80]
[null,"HPS0160","High Pressure Sodium 360",null,360,396,null,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5) SHARED OR NO POLE 2",3910,null,3910,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5)","SHARED OR NO POLE",2,null,610,"7206.05.18",null,"HPS0160-ST","0070","7206.05.21",null,"FLU0220-ST","FLU0130",65,"P",1,2,null,null,"LPS0040",120]
[null,"HPS0170","High Pressure Sodium 400",null,400,440,null,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5) SHARED OR NO POLE 3",3920,null,3920,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5)","SHARED OR NO POLE",3,null,620,"COMPMV80W",null,"HPS0160-ST","0620","COMPMV80W",null,"INC0090-ST","INC0030",200,"V",1,2,null,null,"MVA0220",430]
[null,"HPS0180","High Pressure Sodium 2x400",null,"2x400",880,null,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5) SHARED OR NO POLE 4",3930,null,3930,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5)","SHARED OR NO POLE",4,null,630,"7206.05.18",null,"HPS0170-ST","0070","7206.05.21",null,"LPS0090-ST","LPS0050",310,"V",1,2,null,null,"HPS0180",880]
[null,"HPS0190","High Pressure Sodium 3x400",null,"3x400",1320,null,{"$f":"CONCATENATE(L71,\" \",M71,\" \",N71)","v":"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5) WOOD POLE 1"},{"$f":"K71","v":3940},null,3940,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5)","WOOD POLE",1,null,640,"COMPMV80W",null,"HPS0170-ST","0620",{"$f":"VLOOKUP(T71*1,P:Q,2,FALSE)","v":"COMPMV80W"},null,"MHC0020-ST","MHR0060",250,"V",1,2,null,null,"LED214"]
[null,"HPS0200","High Pressure Sodium 4x400",null,"4x400",1760,null,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5) WOOD POLE 2",3950,null,3950,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5)","WOOD POLE",2,null,650,"7206.05.26",null,"HPS0170-ST","",{"$error":"#VALUE!"},null,"MVA0170-ST","MVA0080",175,"V",1,2,null,null,"FLU0010",9]
[null,"HPS0210","High Pressure Sodium 600 (Internal Ignitor)",null,"600 (Internal Ignitor)",650,null,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5) WOOD POLE 3",3960,null,3960,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5)","WOOD POLE",3,null,660,"COMPMV80W",null,"HPS0170-TA","0070","7206.05.21",null,"FLU0070-ST","FLU0060","3x20","P",3,1,null,null,"FLU0060",50]
[null,"HPS0220","High Pressure Sodium 2x600",null,"2x600",1300,null,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5) WOOD POLE 4",3970,null,3970,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5)","WOOD POLE",4,null,670,"7206.05.18",null,"HPS0170-TA","0620","COMPMV80W",null,"FLU0150-ST","FLU0130","3x40","P",3,1,null,null,"FLU0220",81]
[null,"HPS0230","High Pressure Sodium 4x600",null,"4x600",2600,null,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5) STEEL POLE 1",3980,null,3980,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5)","STEEL POLE",1,null,680,"COMPMV80W",null,"HPS0180-ST","1490","7206.05.26",null,"FLU0250-ST","FLU0130","2x80","P",2,1,null,null,"HPS0250",1064]
[null,"HPS0240","High Pressure Sodium 6x600",null,"6x600",3900,null,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5) STEEL POLE 2",3990,null,3990,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5)","STEEL POLE",2,null,690,"COMPHPS150W",null,"HPS0180-TA","1490","7206.05.26",null,"MVA0260-ST","HPS0170",700,"V",1,1,null,null,"HPS0120",546]
[null,"HPS0250","High Pressure Sodium 1000",null,1000,1064,null,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5) STEEL POLE 3",4000,null,4000,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5)","STEEL POLE",3,null,700,"HPS600HM",null,"HPS0190-ST","1470","7206.05.26",null,"FLU0020-ST","FLU0060",11,"P",1,0,null,null,"LED0011",105]
[null,"HPS0260","High Pressure Sodium 4x1000",null,"4x1000",4256,null,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5) STEEL POLE 4",4010,null,4010,"LED 25W GE EVOLVE LUMINAIRE (CAT P4/P5)","STEEL POLE",4,null,710,"COMPHPS150W",null,"HPS0200-ST","1470","7206.05.26",null,"FLU0030-ST","FLU0060",13,"P",1,0,null,null,"FLU0360",30.2]
[null,"INC0010","Incandescent 30",null,30,30,null,"LED 35W PECAN LUMINAIRE (CAT P3) SHARED OR NO POLE 1",4020,null,4020,"LED 35W PECAN LUMINAIRE (CAT P3)","SHARED OR NO POLE",1,null,720,"COMPHPS150W",null,"HPS0210-ST","0190","HPS600HM",null,"FLU0090-ST","FLU0060","6x20","P",6,0,null,null,"INC0050",100]
[null,"INC0020","Incandescent 40",null,40,40,null,"LED 35W PECAN LUMINAIRE (CAT P3) SHARED OR NO POLE 2",4030,null,4030,"LED 35W PECAN LUMINAIRE (CAT P3)","SHARED OR NO POLE",2,null,730,"COMPHPS70W",null,"HPS0220-ST","0190","HPS600HM",null,"FLU0110-ST","FLU0060","2x26","P",2,0,null,null,"FLU0240",90]
[null,"INC0030","Incandescent 60",null,60,60,null,"LED 35W PECAN LUMINAIRE (CAT P3) SHARED OR NO POLE 3",4040,null,4040,"LED 35W PECAN LUMINAIRE (CAT P3)","SHARED OR NO POLE",3,null,740,"COMPMV80W",null,"HPS0230-ST","0190","HPS600HM",null,"FLU0120-ST","FLU0060","6x36","P",2,0,null,null,"HPS0160",396]
[null,"INC0040","Incandescent 75",null,75,75,null,"LED 35W PECAN LUMINAIRE (CAT P3) SHARED OR NO POLE 4",4050,null,4050,"LED 35W PECAN LUMINAIRE (CAT P3)","SHARED OR NO POLE",4,null,750,"COMPHPS70W",null,"HPS0240-ST","0190","HPS600HM",null,"FLU0170-ST","FLU0130","6x40","P",6,0,null,null,"INC0080",150]
[null,"INC0050","Incandescent 100",null,100,100,null,"LED 35W PECAN LUMINAIRE (CAT P3) WOOD POLE 1",4060,null,4060,"LED 35W PECAN LUMINAIRE (CAT P3)","WOOD POLE",1,null,760,"COMPHPS250W",null,"HPS0250-ST","0120","7107.09.50",null,"FLU0180-ST","FLU0130",58,"P",1,0,null,null,"MVA0290",1040]
[null,"INC0060","Incandescent 3x100",null,"3x100",300,null,"LED 35W PECAN LUMINAIRE (CAT P3) WOOD POLE 2",4070,null,4070,"LED 35W PECAN LUMINAIRE (CAT P3)","WOOD POLE",2,null,770,"7206.05.21",null,"HPS0260-ST","0120","7107.09.50",null,"FLU0200-ST","FLU0130","4x58","P",4,0,null,null,"FLU0080",100]
[null,"INC0070","Incandescent 130",null,130,130,null,"LED 35W PECAN LUMINAIRE (CAT P3) WOOD POLE 3",4080,null,4080,"LED 35W PECAN LUMINAIRE (CAT P3)","WOOD POLE",3,null,780,"REPMV250WHPS150W",null,"INC0010-ST","0010","COMPMV80W",null,"FLU0210-ST","FLU0130","5x58","P",4,0,null,null,"LED0179",97]
[null,"INC0080","Incandescent 150",null,150,150,null,"LED 35W PECAN LUMINAIRE (CAT P3) WOOD POLE 4",4090,null,4090,"LED 35W PECAN LUMINAIRE (CAT P3)","WOOD POLE",4,null,790,"REPMV400WHPS250W",null,"INC0020-ST","0010","COMPMV80W",null,"FLU0230-ST","FLU0130","5x65","P",5,0,null,null,"LPS0050",170]
[null,"INC0090","Incandescent 200",null,200,200,null,"LED 35W PECAN LUMINAIRE (CAT P3) STEEL POLE 1",4100,null,4100,"LED 35W PECAN LUMINAIRE (CAT P3)","STEEL POLE",1,null,800,"HPS600HM",null,"INC0030-ST","0010","COMPMV80W",null,"FLU0260-ST","FLU0130","3x80","P",3,0,null,null,"LPS0060",186]
[null,"INC0100","Incandescent 300",null,300,300,null,"LED 35W PECAN LUMINAIRE (CAT P3) STEEL POLE 2",4110,null,4110,"LED 35W PECAN LUMINAIRE (CAT P3)","STEEL POLE",2,null,810,"COMPMV80W",null,"INC0040-ST","0010","COMPMV80W",null,"FLU0270-ST","FLU0130","4x80","P",4,0,null,null,"FLU0160",200]
[null,"INC0110","Incandescent 500",null,500,500,null,"LED 35W PECAN LUMINAIRE (CAT P3) STEEL POLE 3",4120,null,4120,"LED 35W PECAN LUMINAIRE (CAT P3)","STEEL POLE",3,null,820,"COMPMV80W",null,"INC0050-ST","0010","COMPMV80W",null,"FLU0280-ST","FLU0130","5x80","P",5,0,null,null,"INC0110",500]
[null,"INC0120","Incandescent 750",null,750,750,null,"LED 35W PECAN LUMINAIRE (CAT P3) STEEL POLE 4",4130,null,4130,"LED 35W PECAN LUMINAIRE (CAT P3)","STEEL POLE",4,null,830,"COMPMV80W",null,"INC0060-ST","0010","COMPMV80W",null,"FLU0290-ST","FLU0130","6x80","P",6,0,null,null,"LED0012",198]
[null,"INC0130","Incandescent 800",null,800,800,null,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN SHARED OR NO POLE 1",4140,null,4140,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN","SHARED OR NO POLE",1,null,840,"7206.05.26",null,"INC0070-ST","0010","COMPMV80W",null,"FLU0300-ST","FLU0130","2x125","P",2,0,null,null,"LED0090",90]
[null,"INC0140","Incandescent 1000",null,1000,1000,null,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN SHARED OR NO POLE 2",4150,null,4150,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN","SHARED OR NO POLE",2,null,850,"7206.05.26",null,"INC0080-ST","0010","COMPMV80W",null,"FLU0310-ST","FLU0130",176,"V",1,0,null,null,"HPS0140",350]
[null,"INC0150","Incandescent 1440",null,1440,1440,null,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN SHARED OR NO POLE 3",4160,null,4160,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN","SHARED OR NO POLE",3,null,860,"7206.05.26",null,"INC0090-ST","0010","COMPMV80W",null,"FLU0320-ST","FLU0130",236,"V",1,0,null,null,"FLU0140",100]
[null,"INC0160","Incandescent 1500",null,1500,1500,null,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN SHARED OR NO POLE 4",4170,null,4170,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN","SHARED OR NO POLE",4,null,870,"7206.05.26",null,"INC0100-ST","0010","COMPMV80W",null,"FLU0355-ST","FLU0355",32,"P",1,0,null,null,"HPS0190",1320]
[null,"INC0170","Incandescent 2880",null,2880,2880,null,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN WOOD POLE 1",4180,null,4180,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN","WOOD POLE",1,null,880,"COMPHPS70W",null,"INC0110-ST","",{"$error":"#VALUE!"},null,"FLU0360-ST","FLU0360","2x14","P",2,0,null,null,"INC0100",300]
[null,"LPS0010","Low Pressure Sodium 18",null,18,29,null,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN WOOD POLE 2",4190,null,4190,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN","WOOD POLE",2,null,890,"COMPHPS70W",null,"INC0110-ST","0010","COMPMV80W",null,"FLU0370-ST","FLU0370","2x24","P",2,0,null,null,"MHR0100",1040]
[null,"LPS0020","Low Pressure Sodium 35",null,35,60,null,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN WOOD POLE 3",4200,null,4200,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN","WOOD POLE",3,null,900,"7206.05.26",null,"INC0120-ST","0010","COMPMV80W",null,"HPS0010-INT","HPS0010",50,"P",1,0,null,null,"INC0010",30]
[null,"LPS0030","Low Pressure Sodium 55",null,55,80,null,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN WOOD POLE 4",4210,null,4210,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN","WOOD POLE",4,null,910,"COMPHPS70W",null,"INC0130-ST","0010","COMPMV80W",null,"HPS0030-ST","HPS0020","2x70","P",2,0,null,null,"FLU0150",150]
[null,"LPS0040","Low Pressure Sodium 90/100",null,"90/100",120,null,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN STEEL POLE 1",4220,null,4220,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN","STEEL POLE",1,null,920,"COMPHPS70W",null,"INC0140-ST","OBSO",{"$error":"#VALUE!"},null,"HPS0040-ST","HPS0020","3x70","P",3,0,null,null,"LED0195",153.30000000000001]
[null,"LPS0050","Low Pressure Sodium 135",null,135,170,null,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN STEEL POLE 2",4230,null,4230,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN","STEEL POLE",2,null,930,"COMPHPS250W",null,"INC0150-ST","OBSO",{"$error":"#VALUE!"},null,"HPS0050-ST","HPS0020","4x70","P",4,0]
[null,"LPS0060","Low Pressure Sodium 150",null,150,186,null,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN STEEL POLE 3",4240,null,4240,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN","STEEL POLE",3,null,940,"REPMV250WHPS150W",null,"INC0160-ST","0620","COMPMV80W",null,"HPS0060-ST","HPS0020","8x70","P",8,0]
[null,"LPS0070","Low Pressure Sodium 160",null,160,194,null,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN STEEL POLE 4",4250,null,4250,"LED 29W PECAN LUMINAIRE (CAT P3) - AEROSCREEN","STEEL POLE",4,null,950,"REPMV400WHPS250W",null,"INC0170-ST","0620","COMPMV80W",null,"HPS0130-ST","HPS0110","4x250","V",4,0]
[null,"LPS0080","Low Pressure Sodium 180",null,180,212,null,{"$f":"CONCATENATE(L103,\" \",M103,\" \",N103)","v":"LED 42W Pecan Luminaire (Cat V5) SHARED OR NO POLE 1"},{"$f":"K103","v":4260},null,4260,{"$f":"C15","v":"LED 42W Pecan Luminaire (Cat V5)"},"SHARED OR NO POLE",1,null,960,"COMPHPS250W",null,"LPS0010-ST","0040",{"$f":"VLOOKUP(T103*1,P:Q,2,FALSE)","v":"COMPHPS70W"},null,"HPS0150-ST","HPS0110","2x310","V",2,0]
[null,"LPS0090","Low Pressure Sodium 310",null,310,340,null,"LED 42W Pecan Luminaire (Cat V5) SHARED OR NO POLE 2",4270,null,4270,{"$f":"C15","v":"LED 42W Pecan Luminaire (Cat V5)"},"SHARED OR NO POLE",2,null,970,"COMPHPS250W",null,"LPS0020-ST","0040","COMPHPS70W",null,"HPS0200-ST","HPS0170","4x400","V",4,0]
[null,"MHC0010","Metal Hallide (Constant Control Gear) 150",null,150,173,null,"LED 42W Pecan Luminaire (Cat V5) SHARED OR NO POLE 3",4280,null,4280,{"$f":"C$15","v":"LED 42W Pecan Luminaire (Cat V5)"},"SHARED OR NO POLE",3,null,980,"COMPHPS150W",null,"LPS0030-ST","0040","COMPHPS70W",null,"HPS0210-ST","HPS0210","600 (Internal Ignitor)","V",1,0]
[null,"MHC0020","Metal Hallide (Constant Control Gear) 250",null,250,286,null,"LED 42W Pecan Luminaire (Cat V5) SHARED OR NO POLE 4",4290,null,4290,"LED 42W Pecan Luminaire (Cat V5)","SHARED OR NO POLE",4,null,990,"COMPMV80W",null,"LPS0040-ST","0050","COMPHPS150W",null,"HPS0220-ST","HPS0210","2x600","V",2,0]
[null,"MHC0030","Metal Hallide (Constant Control Gear) 400",null,400,449,null,"LED 42W Pecan Luminaire (Cat V5) WOOD POLE 1",4300,null,4300,"LED 42W Pecan Luminaire (Cat V5)","WOOD POLE",1,null,1000,"COMPMV80W",null,"LPS0050-ST","0060","COMPHPS250W",null,"HPS0230-ST","HPS0210","4x600","V",4,0]
[null,"MHR0010","Metal Hallide (Reactor Control Gear) 70",null,70,81.5,null,"LED 42W Pecan Luminaire (Cat V5) WOOD POLE 2",4310,null,4310,"LED 42W Pecan Luminaire (Cat V5)","WOOD POLE",2,null,1010,"COMPHPS150W",null,"LPS0060-ST","0060","COMPHPS250W",null,"HPS0240-ST","HPS0210","6x600","V",6,0]
[null,"MHR0020","Metal Hallide (Reactor Control Gear) 100",null,100,110,null,"LED 42W Pecan Luminaire (Cat V5) WOOD POLE 3",4320,null,4320,"LED 42W Pecan Luminaire (Cat V5)","WOOD POLE",3,null,1020,"COMPHPS250W",null,"LPS0070-ST","0060","COMPHPS250W",null,"HPS0260-ST","MHR0100","4x1000","V",1,0]
[null,"MHR0030","Metal Hallide (Reactor Control Gear) 150",null,150,168,null,"LED 42W Pecan Luminaire (Cat V5) WOOD POLE 4",4330,null,4330,"LED 42W Pecan Luminaire (Cat V5)","WOOD POLE",4,null,1030,"7206.05.21",null,"LPS0080-ST","0060","COMPHPS250W",null,"HPS0030-TA","HPS0020-TA","2x70","P",2,0]
[null,"MHR0040","Metal Hallide (Reactor Control Gear) 4x150",null,"4x150",672,null,"LED 42W Pecan Luminaire (Cat V5) STEEL POLE 1",4340,null,4340,"LED 42W Pecan Luminaire (Cat V5)","STEEL POLE",1,null,1040,"7206.05.26",null,"LPS0090-ST","0070","7206.05.21",null,"HPS0040-TA","HPS0020-TA","3x70","P",3,0]
[null,"MHR0050","Metal Hallide (Reactor Control Gear) 175",null,175,191,null,"LED 42W Pecan Luminaire (Cat V5) STEEL POLE 2",4350,null,4350,"LED 42W Pecan Luminaire (Cat V5)","STEEL POLE",2,null,1050,"7206.05.26",null,"MHC0010-ST","0040","COMPHPS70W",null,"HPS0050-TA","HPS0020-TA","4x70","P",4,0]
[null,"MHR0060","Metal Hallide (Reactor Control Gear) 250",null,250,268,null,"LED 42W Pecan Luminaire (Cat V5) STEEL POLE 3",4360,null,4360,"LED 42W Pecan Luminaire (Cat V5)","STEEL POLE",3,null,1060,"7206.05.21",null,"MHC0020-ST","0040","COMPHPS70W",null,"HPS0060-TA","HPS0020-TA","8x70","P",8,0]
[null,"MHR0070","Metal Hallide (Reactor Control Gear) 400",null,400,425,null,"LED 42W Pecan Luminaire (Cat V5) STEEL POLE 4",4370,null,4370,"LED 42W Pecan Luminaire (Cat V5)","STEEL POLE",4,null,1070,"7206.05.18",null,"MHC0030-ST","0040","COMPHPS70W",null,"HPS0070-TA","HPS0020-TA",100,"P",1,0]
[null,"MHR0080","Metal Hallide (Reactor Control Gear) 2x400",null,"2x400",850,null,"LED 42W Pecan Luminaire (Cat V5) R/BOUT COLUMN 2",4380,null,4380,"LED 42W Pecan Luminaire (Cat V5)","R/BOUT COLUMN",2,null,1080,"7206.05.26",null,"MHR0010-ST","0040","COMPHPS70W",null,"HPS0080-TA","HPS0090-TA",120,"P",1,0]
[null,"MHR0090","Metal Hallide (Reactor Control Gear) 500",null,500,525,null,"LED 42W Pecan Luminaire (Cat V5) R/BOUT COLUMN 3",4390,null,4390,"LED 42W Pecan Luminaire (Cat V5)","R/BOUT COLUMN",3,null,1100,"7206.05.26",null,"MHR0020-ST","0040","COMPHPS70W",null,"HPS0100-TA","HPS0110-TA",220,"V",1,0]
[null,"MHR0100","Metal Hallide (Reactor Control Gear) 1000",null,1000,1040,null,"LED 42W Pecan Luminaire (Cat V5) R/BOUT COLUMN 4",4400,null,4400,"LED 42W Pecan Luminaire (Cat V5)","R/BOUT COLUMN",4,null,1110,"7107.09.50",null,"MHR0030-ST","0050","COMPHPS150W",null,"HPS0120-TA","HPS0110-TA","2x250","V",2,0]
[null,"MHR0110","Metal Hallide (Reactor Control Gear) 1500",null,1500,1560,null,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen SHARED OR NO POLE 1",4410,null,4410,{"$f":"C$16","v":"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen"},"SHARED OR NO POLE",1,null,1120,"7206.05.18",null,"MHR0040-ST","0050","COMPHPS150W",null,"HPS0130-TA","HPS0110-TA","4x250","V",4,0]
[null,"MHR0120","Metal Hallide (Reactor Control Gear) 2000",null,2000,2070,null,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen SHARED OR NO POLE 2",4420,null,4420,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen","SHARED OR NO POLE",2,null,1130,"7206.05.26",null,"MHR0050-ST","0050","COMPHPS150W",null,"HPS0150-TA","HPS0110-TA","2x310","V",2,0]
[null,"MHR0130","Metal Hallide (Reactor Control Gear) 3745",null,3745,3745,null,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen SHARED OR NO POLE 3",4430,null,4430,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen","SHARED OR NO POLE",3,null,1140,"7206.05.18",null,"MHR0060-ST","0060","COMPHPS250W",null,"HPS0160-TA","HPS0170-TA",360,"V",1,0]
[null,"MVA0010","Mercury Vapour 50",null,50,65,null,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen SHARED OR NO POLE 4",4440,null,4440,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen","SHARED OR NO POLE",4,null,1150,"7206.05.18",null,"MHR0060-ST","",{"$error":"#VALUE!"},null,"HPS0180-TA","HPS0170-TA","2x400","V",2,0]
[null,"MVA0020","Mercury Vapour 80",null,80,95.8,null,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen WOOD POLE 1",4450,null,4450,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen","WOOD POLE",1,null,1160,"7206.05.18",null,"MHR0060-ST","0610","7206.05.18",null,"HPS0200-TA","HPS0170-TA","4x400","V",4,0]
[null,"MVA0030","Mercury Vapour 2x80",null,"2x80",191.6,null,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen WOOD POLE 2",4460,null,4460,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen","WOOD POLE",2,null,1170,"7206.05.26",null,"MHR0070-ST","0060","COMPHPS250W",null,"INC0020-ST","INC0030",40,"P",1,0]
[null,"MVA0040","Mercury Vapour 3x80",null,"3x80",287.39999999999998,null,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen WOOD POLE 3",4470,null,4470,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen","WOOD POLE",3,null,1180,"7107.09.30",null,"MHR0070-ST","0620","COMPMV80W",null,"INC0060-ST","INC0030","3x100","P",3,0]
[null,"MVA0050","Mercury Vapour 4x80",null,"4x80",383.2,null,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen WOOD POLE 4",4480,null,4480,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen","WOOD POLE",4,null,1190,"7107.09.30",null,"MHR0080-ST","OBSO",{"$error":"#VALUE!"},null,"INC0070-ST","INC0030",130,"P",1,0]
[null,"MVA0060","Mercury Vapour 6x80",null,"6x80",574.79999999999995,null,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen STEEL POLE 1",4490,null,4490,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen","STEEL POLE",1,null,1200,"7107.09.30",null,"MHR0090-ST","OBSO",{"$error":"#VALUE!"},null,"INC0120-ST","INC0030",750,"V",1,0]
[null,"MVA0070","Mercury Vapour 7x80",null,"7x80",670.6,null,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen STEEL POLE 2",4500,null,4500,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen","STEEL POLE",2,null,1210,"7107.09.30",null,"MHR0100-ST","0120","7107.09.50",null,"INC0130-ST","INC0030",800,"V",1,0]
[null,"MVA0080","Mercury Vapour 125",null,125,142,null,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen STEEL POLE 3",4510,null,4510,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen","STEEL POLE",3,null,1220,"7107.09.30",null,"MHR0110-ST","0120","7107.09.50",null,"INC0140-ST","INC0030",1000,"V",1,0]
[null,"MVA0090","Mercury Vapour 2x125",null,"2x125",284,null,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen STEEL POLE 4",4520,null,4520,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen","STEEL POLE",4,null,1230,"7107.09.30",null,"MHR0120-ST","0120","7107.09.50",null,"INC0150-ST","INC0030",1440,"V",1,0]
[null,"MVA0100","Mercury Vapour 3x125",null,"3x125",426,null,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen R/BOUT COLUMN 2",4530,null,4530,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen","R/BOUT COLUMN",2,null,1240,"7107.09.30",null,"MHR0130-ST","0120","7107.09.50",null,"INC0170-ST","INC0030",2880,"V",1,0]
[null,"MVA0110","Mercury Vapour 6x125",null,"6x125",852,null,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen R/BOUT COLUMN 3",4540,null,4540,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen","R/BOUT COLUMN",3,null,1250,"7206.05.26",null,"MVA0010-ST","0010","COMPMV80W",null,"LPS0010-ST","LPS0030",18,"P",1,0]
[null,"MVA0120","Mercury Vapour 160",null,160,175,null,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen R/BOUT COLUMN 4",4550,null,4550,"LED 36W Pecan Luminaire (Cat V5) - Aeroscreen","R/BOUT COLUMN",4,null,1260,"COMPMV80W",null,"MVA0020-ST","0010","COMPMV80W",null,"LPS0020-ST","LPS0030",35,"P",1,0]
[null,"MVA0130","Mercury Vapour 2x160",null,"2x160",350,null,"LED 105W Aldridge Luminaire (Cat V3) SHARED OR NO POLE 1",4560,null,4560,{"$f":"C$17","v":"LED 105W Aldridge Luminaire (Cat V3)"},"SHARED OR NO POLE",1,null,1270,"7206.05.15",null,"MVA0030-ST","0010","COMPMV80W",null,"LPS0070-ST","LPS0050",160,"V",1,0]
[null,"MVA0140","Mercury Vapour 3x160",null,"3x160",525,null,"LED 105W Aldridge Luminaire (Cat V3) SHARED OR NO POLE 2",4570,null,4570,"LED 105W Aldridge Luminaire (Cat V3)","SHARED OR NO POLE",2,null,1280,"7206.05.15",null,"MVA0040-ST","0010","COMPMV80W",null,"LPS0080-ST","LPS0050",180,"V",1,0]
[null,"MVA0150","Mercury Vapour 6x160",null,"6x160",1050,null,{"$f":"CONCATENATE(L135,\" \",M135,\" \",N135)","v":"LED 105W Aldridge Luminaire (Cat V3) SHARED OR NO POLE 3"},{"$f":"K135","v":4580},null,4580,"LED 105W Aldridge Luminaire (Cat V3)","SHARED OR NO POLE",3,null,1290,"7206.05.15",null,"MVA0050-ST","0010",{"$f":"VLOOKUP(T135*1,P:Q,2,FALSE)","v":"COMPMV80W"},null,"MHC0010-ST","MHR0060",150,"V",1,0]
[null,"MVA0160","Mercury Vapour 9x160",null,"9x160",1575,null,"LED 105W Aldridge Luminaire (Cat V3) SHARED OR NO POLE 4",4590,null,4590,"LED 105W Aldridge Luminaire (Cat V3)","SHARED OR NO POLE",4,null,1300,"7206.05.15",null,"MVA0060-ST","0010","COMPMV80W",null,"MHC0030-ST","MHR0070",400,"V",1,0]
[null,"MVA0170","Mercury Vapour 175",null,175,195,null,"LED 105W Aldridge Luminaire (Cat V3) WOOD POLE 1",4600,null,4600,"LED 105W Aldridge Luminaire (Cat V3)","WOOD POLE",1,null,1310,"7206.05.15",null,"MVA0070-ST","0010","COMPMV80W",null,"MHR0040-ST","MHR0060","4x150","V",4,0]
[null,"MVA0180","Mercury Vapour 2x175",null,"2x175",390,null,"LED 105W Aldridge Luminaire (Cat V3) WOOD POLE 2",4610,null,4610,"LED 105W Aldridge Luminaire (Cat V3)","WOOD POLE",2,null,1320,"7206.05.15",null,"MVA0080-ST","0010","COMPMV80W",null,"MHR0080-ST","MHR0070","2x400","V",2,0]
[null,"MVA0190","Mercury Vapour 250",null,250,270,null,"LED 105W Aldridge Luminaire (Cat V3) WOOD POLE 3",4620,null,4620,"LED 105W Aldridge Luminaire (Cat V3)","WOOD POLE",3,null,1330,"7206.05.15",null,"MVA0090-ST","0010","COMPMV80W",null,"MHR0090-ST","MHR0070",500,"V",1,0]
[null,"MVA0200","Mercury Vapour 2x250",null,"2x250",540,null,"LED 105W Aldridge Luminaire (Cat V3) WOOD POLE 4",4630,null,4630,"LED 105W Aldridge Luminaire (Cat V3)","WOOD POLE",4,null,1340,"7206.05.15",null,"MVA0100-ST","0010","COMPMV80W",null,"MHR0110-ST","MHR0100",1500,"V",1,0]
[null,"MVA0210","Mercury Vapour 3x250",null,"3x250",810,null,"LED 105W Aldridge Luminaire (Cat V3) STEEL POLE 1",4640,null,4640,"LED 105W Aldridge Luminaire (Cat V3)","STEEL POLE",1,null,1350,"7206.05.15",null,"MVA0110-ST","0010","COMPMV80W",null,"MHR0120-ST","MHR0100",2000,"V",1,0]
[null,"MVA0220","Mercury Vapour 400",null,400,430,null,"LED 105W Aldridge Luminaire (Cat V3) STEEL POLE 2",4650,null,4650,"LED 105W Aldridge Luminaire (Cat V3)","STEEL POLE",2,null,1360,"COMPHPS150W",null,"MVA0120-ST","0010","COMPMV80W",null,"MHR0130-ST","MHR0100",3745,"V",1,0]
[null,"MVA0230","Mercury Vapour 2x400",null,"2x400",860,null,"LED 105W Aldridge Luminaire (Cat V3) STEEL POLE 3",4660,null,4660,"LED 105W Aldridge Luminaire (Cat V3)","STEEL POLE",3,null,1370,"COMPHPS150W",null,"MVA0130-ST","0010","COMPMV80W",null,"MVA0030-ST","MVA0020","2x80","P",2,0]
[null,"MVA0240","Mercury Vapour 3x400",null,"3x400",1290,null,"LED 105W Aldridge Luminaire (Cat V3) STEEL POLE 4",4670,null,4670,"LED 105W Aldridge Luminaire (Cat V3)","STEEL POLE",4,null,1380,"7206.05.18",null,"MVA0140-ST","0010","COMPMV80W",null,"MVA0040-ST","MVA0020","3x80","P",3,0]
[null,"MVA0250","Mercury Vapour 500",null,500,530,null,"LED 105W Aldridge Luminaire (Cat V3) R/BOUT COLUMN 2",4680,null,4680,"LED 105W Aldridge Luminaire (Cat V3)","R/BOUT COLUMN",2,null,1390,"COMPMV80W",null,"MVA0150-ST","0010","COMPMV80W",null,"MVA0050-ST","MVA0020","4x80","P",3,0]
[null,"MVA0260","Mercury Vapour 700",null,700,740,null,"LED 105W Aldridge Luminaire (Cat V3) R/BOUT COLUMN 3",4690,null,4690,"LED 105W Aldridge Luminaire (Cat V3)","R/BOUT COLUMN",3,null,1395,"COMPMV80W",null,"MVA0160-ST","0010","COMPMV80W",null,"MVA0060-ST","MVA0020","6x80","P",6,0]
[null,"MVA0270","Mercury Vapour 2x700",null,"2x700",1480,null,"LED 105W Aldridge Luminaire (Cat V3) R/BOUT COLUMN 4",4700,null,4700,"LED 105W Aldridge Luminaire (Cat V3)","R/BOUT COLUMN",4,null,1400,"COMPMV80W",null,"MVA0170-ST","0020","REPMV250WHPS150W",null,"MVA0070-ST","MVA0020","7x80","P",7,0]
[null,"MVA0280","Mercury Vapour 800",null,800,850,null,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist. SHARED OR NO POLE 1",4710,null,4710,{"$f":"C$18","v":"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist."},"SHARED OR NO POLE",1,null,1410,"COMPMV80W",null,"MVA0180-ST","0020","REPMV250WHPS150W",null,"MVA0090-ST","MVA0080","2x125","P",2,0]
[null,"MVA0290","Mercury Vapour 1000",null,1000,1040,null,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist. SHARED OR NO POLE 2",4720,null,4720,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.","SHARED OR NO POLE",2,null,1420,"COMPMV80W",null,"MVA0190-ST","0020","REPMV250WHPS150W",null,"MVA0100-ST","MVA0080","3x125","P",3,0]
[null,"MVA0300","Mercury Vapour 4x1000",null,"4x1000",4160,null,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist. SHARED OR NO POLE 3",4730,null,4730,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.","SHARED OR NO POLE",3,null,1430,"COMPMV80W",null,"MVA0220-ST","0030","REPMV400WHPS250W",null,"MVA0110-ST","MVA0080","6x125","P",6,0]
[null,"MVA0310","Mercury Vapour 6x1000",null,"6x1000",6240,null,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist. SHARED OR NO POLE 4",4740,null,4740,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.","SHARED OR NO POLE",4,null,1440,"COMPMV80W",null,"MVA0220-ST","0030","REPMV400WHPS250W",null,"MVA0130-ST","MVA0080","2x160","V",2,0]
[null,"MVA0320","Mercury Vapour 1625",null,1625,1690,null,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist. WOOD POLE 1",4750,null,4750,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.","WOOD POLE",1,null,1445,"COMPMV80W",null,"MVA0230-ST","0030","REPMV400WHPS250W",null,"MVA0140-ST","MVA0080","3x160","V",3,0]
[null,"FLU0350","Compact Fluorescent 1x42",null,42,46.4,null,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist. WOOD POLE 2",4760,null,4760,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.","WOOD POLE",2,null,1450,"7206.05.18",null,"MVA0240-ST","0030","REPMV400WHPS250W",null,"MVA0150-ST","MVA0080","6x160","V",6,0]
[null,"FLU0355","Compact Fluorescent 1x32",null,32,36.6,null,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist. WOOD POLE 3",4770,null,4770,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.","WOOD POLE",3,null,1460,"7206.05.1",null,"MVA0250-ST","0030","REPMV400WHPS250W",null,"MVA0160-ST","MVA0080","9x160","V",1,0]
[null,"FLU0360","T5 2x14W",null,"2x14",30.2,null,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist. WOOD POLE 4",4780,null,4780,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.","WOOD POLE",4,null,1470,"7206.05.26",null,"MVA0270-ST","0030","REPMV400WHPS250W",null,"MVA0180-ST","MVA0080","2x175","V",2,0]
[null,"FLU0370","T5 2x24W",null,"2x24",47,null,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist. STEEL POLE 1",4790,null,4790,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.","STEEL POLE",1,null,1480,"7206.05.26",null,"MVA0280-ST","0030","REPMV400WHPS250W",null,"MVA0200-ST","MVA0190","2x250","V",2,0]
[null,null,null,null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist. STEEL POLE 2",4800,null,4800,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.","STEEL POLE",2,null,1490,"7206.05.26",null,"MVA0260-ST","0190","HPS600HM",null,"MVA0210-ST","MVA0190","3x250","V",3,0]
[null,null,null,null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist. STEEL POLE 3",4810,null,4810,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.","STEEL POLE",3,null,1500,"COMPMV80W",null,"MVA0290-ST","0120","7107.09.50",null,"MVA0230-ST","MVA0230","2x400","V",2,0]
[null,"Hand-calculated construction codes",null,null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist. STEEL POLE 4",4820,null,4820,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.","STEEL POLE",4,null,1510,"COMPMV80W",null,"MVA0300-ST","0120","7107.09.50",null,"MVA0240-ST","MVA0230","3x400","V",3,0]
[null,null,null,null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist. R/BOUT COLUMN 2",4830,null,4830,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.","R/BOUT COLUMN",2,null,1520,"COMPMV80W",null,"MVA0310-ST","0120","7107.09.50",null,"MVA0270-ST","HPS0170","2x700","V",2,0]
[null,"FLU0355","FLU0355 - Compact Fluorescent 32",null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist. R/BOUT COLUMN 3",4840,null,4840,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.","R/BOUT COLUMN",3,null,1530,"COMPMV80W",null,"MVA0320-ST","0120","7107.09.50",null,"MVA0280-ST","HPS0170",800,"V",1,0]
[null,"LED0090","LED0090 - LED90",null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist. R/BOUT COLUMN 4",4850,null,4850,"LED 198W Aldridge Luminaire (Cat V1) - Standard Dist.","R/BOUT COLUMN",4,null,1600,"7206.08.1",null,"FLU0350-ST","1620","7206.05.40",null,"MVA0300-ST","HPS0210","4x1000","V",4,0]
[null,"LED0090","LED0090 - LED90",null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist. SHARED OR NO POLE 1",4860,null,4860,{"$f":"C$19","v":"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist."},"SHARED OR NO POLE",1,null,1610,"7206.09.1",null,"FLU0360-ST","1740",{"$f":"VLOOKUP(T163*1,P:Q,2,FALSE)","v":"T5_2x14W"},null,"MVA0310-ST","HPS0210","6x1000","V",6,0]
[null,"LED0090","LED0090 - LED90",null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist. SHARED OR NO POLE 2",4870,null,4870,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.","SHARED OR NO POLE",2,null,1620,"CFL42",null,"FLU0370-ST","1860",{"$f":"VLOOKUP(T164*1,P:Q,2,FALSE)","v":"T5_2x24W"},null,"MVA0320-ST","HPS0210",1625,"V",1,0]
[null,"LED0025","LED0025 - EvolveLED 25w",null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist. SHARED OR NO POLE 3",4880,null,4880,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.","SHARED OR NO POLE",3,null,1620,"7206.05.40"]
[null,"LED0025","LED0025 - EvolveLED 25w",null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist. SHARED OR NO POLE 4",4890,null,4890,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.","SHARED OR NO POLE",4,null,1630,"CFL42",null,"ADDED LEDS:",null,null,null,"ADDED LEDS:"]
[null,"LED0025","LED0025 - EvolveLED 25w",null,null,null,null,{"$f":"CONCATENATE(L167,\" \",M167,\" \",N167)","v":"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist. WOOD POLE 1"},{"$f":"K167","v":4900},null,4900,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.","WOOD POLE",1,null,1630,"7206.05.40"]
[null,"LED0025","LED0025 - EvolveLED 25w",null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist. WOOD POLE 2",4910,null,4910,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.","WOOD POLE",2,null,1640,"CFL42",null,null,null,null,null,"LED0025-ST","LED0006","25","P","?","?"]
[null,"LED0025","LED0025 - EvolveLED 25w",null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist. WOOD POLE 3",4920,null,4920,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.","WOOD POLE",3,null,1640,"7206.05.40",null,"LED0025-ST","0001","7206.05.85",null,"LED0018-ST","LED0003","18","P","?","?"]
[null,"LED0025","LED0025 - EvolveLED 25w",null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist. WOOD POLE 4",4930,null,4930,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.","WOOD POLE",4,null,1650,"CFL42",null,"LED0025-ST","3060","7206.05.85",null,"LED0001-ST","LED0001","42","P","?","?"]
[null,"LED0018","LED0018 - StreetLED 18w",null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist. STEEL POLE 1",4940,null,4940,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.","STEEL POLE",1,null,1650,"7206.05.40",null,"LED0025-ST","3060","7206.05.85",null,"LED0003-ST","LED0003","17","P","?","?"]
[null,"LED0018","LED0018 - StreetLED 18w",null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist. STEEL POLE 2",4950,null,4950,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.","STEEL POLE",2,null,1660,"CFL42",null,"LED0025-ST","3060","7206.05.85",null,"LED0005-ST","LED0005",3,"P","?","?"]
[null,"LED0018","LED0018 - StreetLED 18w",null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist. STEEL POLE 3",4960,null,4960,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.","STEEL POLE",3,null,1660,"7206.05.40",null,"LED0025-ST","3070","7206.05.85",null,"LED0006-ST","LED0006","25","P","?","?"]
[null,"LED0018","LED0018 - StreetLED 18w",null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist. STEEL POLE 4",4970,null,4970,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.","STEEL POLE",4,null,1670,"CFL42",null,"LED0025-ST","3100","7206.05.85",null,"LED0012-ST","LED0012",null,"V"]
[null,"LED0018","LED0018 - StreetLED 18w",null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist. R/BOUT COLUMN 2",4980,null,4980,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.","R/BOUT COLUMN",2,null,1670,"7206.05.40",null,"LED0025-ST","3100","7206.05.85"]
[null,"LED0012","LED0012 - Aldridge LED 198W - Std Distribution",null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist. R/BOUT COLUMN 3",4990,null,4990,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.","R/BOUT COLUMN",3,null,1680,"CFL42",null,"LED0025-ST","3110","7206.05.85",null,"TEMPORARY MAPPINGS FOR CATEGORY INFORMATION FOR TRAFFIC CALCULATIONS ETC:"]
[null,"LED0040","LED 36W Gerard Luminaire (Cat P3)",null,null,null,null,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist. R/BOUT COLUMN 4",5000,null,5000,"LED 198W Aldridge Luminaire (Cat V1) - Forward Dist.","R/BOUT COLUMN",4,null,1680,"7206.05.40",null,"LED0025-ST","3140","7206.05.85",null,null,"LED0002",null,"P"]
[null,"LED0020","LED 18W Gerard Luminaire (Cat P4/P5)",null,null,null,null,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist. SHARED OR NO POLE 1",5010,null,5010,{"$f":"C$20","v":"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist."},"SHARED OR NO POLE",1,null,1690,"CFL42",null,"LED0025-ST","3140","7206.05.85",null,null,"LED0004",null,"P"]
[null,"LED9999","LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.",null,null,null,null,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist. SHARED OR NO POLE 2",5020,null,5020,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.","SHARED OR NO POLE",2,null,1690,"7206.05.40",null,"LED0025-ST","3150","7206.05.85",null,null,"LED0007",null,"P"]
[null,"7107.09.11","250W HPS Roadster Lantern",null,250,null,null,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist. SHARED OR NO POLE 3",5030,null,5030,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.","SHARED OR NO POLE",3,null,1700,"CFL42",null,"LED0018-ST","3180","7206.05.82",null,null,"LED0008",null,"P"]
[null,"7107.09.13","250W HPS Aeroscreen Roadster Lantern",null,250,null,null,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist. SHARED OR NO POLE 4",5040,null,5040,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.","SHARED OR NO POLE",4,null,1700,"7206.05.40",null,"LED0018-ST","3180","7206.05.82",null,null,"LED0009",null,"V"]
[null,"7107.09.18","250W HPS Sylflood Asymetric Streetlight",null,250,null,null,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist. WOOD POLE 1",5050,null,5050,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.","WOOD POLE",1,null,1710,"CFL42",null,"LED0018-ST","3190","7206.05.82",null,null,"LED0010",null,"V"]
[null,"7107.09.19","250W M/Halide Sylflood Asymetric Floodlight",null,250,null,null,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist. WOOD POLE 2",5060,null,5060,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.","WOOD POLE",2,null,1710,"7206.05.40",null,"LED0018-ST","3200","7206.05.82",null,null,"LED0011",null,"V"]
[null,"7107.09.21","400W HPS Roadster Lantern",null,400,null,null,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist. WOOD POLE 3",5070,null,5070,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.","WOOD POLE",3,null,1720,"CFL42",null,"LED0018-ST","3220","7206.05.82",null,null,"LED0013",null,"V"]
[null,"7107.09.23","400W M/Halide Roadster Lantern",null,400,null,null,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist. WOOD POLE 4",5080,null,5080,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.","WOOD POLE",4,null,1720,"7206.05.40",null,"LED0018-ST","3260","7206.05.82",null,null,"LED0014",null,"V"]
[null,"7107.09.24","400W HPS Twin arc Roadster Lantern - COFFS HBR ONLY",null,400,null,null,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist. STEEL POLE 1",5090,null,5090,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.","STEEL POLE",1,null,1730,"CFL42",null,"LED0001-ST","3300","7206.05.88",null,null,"LED0015",null,"V"]
[null,"7107.09.25","400W M/Halide Sylflood Asymetric Streetlight",null,400,null,null,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist. STEEL POLE 2",5100,null,5100,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.","STEEL POLE",2,null,1730,"7206.05.40",null,"LED0001-ST","3340","7206.05.88",null,null,"LED0016",null,"V"]
[null,"7107.09.26","400W HPS Sylflood  Asymetric Streetlight",null,400,null,null,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist. STEEL POLE 3",5110,null,5110,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.","STEEL POLE",3,null,1740,"T5_2x14W",null,"LED0001-ST","3350","7206.05.88",null,null,"LED0017",null,"V"]
[null,"7107.09.27","400W M/Halide Sylflood Asymetric Floodlight",null,400,null,null,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist. STEEL POLE 4",5120,null,5120,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.","STEEL POLE",4,null,1750,"T5_2x14W",null,"LED0001-ST","3380","7206.05.88"]
[null,"7107.09.28","400W HPS Sylflood Asymetric Floodlight",null,400,null,null,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist. R/BOUT COLUMN 2",5130,null,5130,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.","R/BOUT COLUMN",2,null,1760,"T5_2x14W",null,"LED0003-ST","3540","7206.05.82",null,"LED0090-ST","LED0011"]
[null,"7107.09.3","70W HPS Suburban  S1",null,70,null,null,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist. R/BOUT COLUMN 3",5140,null,5140,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.","R/BOUT COLUMN",3,null,1770,"T5_2x14W",null,"LED0003-ST","3540","7206.05.82",null,"LED0040-ST","LED0001"]
[null,"7107.09.30","50W HPS Twin-arc Urban. Coffs Hbr only.",null,50,null,null,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist. R/BOUT COLUMN 4",5150,null,5150,"LED 298W Aldrige Luminaire (Cat V1) - Standard Dist.","R/BOUT COLUMN",4,null,1780,"T5_2x14W",null,"LED0003-ST","3550","7206.05.82",null,"LED9999-ST","LED0014"]
[null,"7107.09.39","250W HPS Twin arc Roadster Aero - COFFS HBR ONLY",null,250,null,null,"NO CAPITALNO CAPITAL1",1,null,1,"NO CAPITAL","NO CAPITAL",1,null,1790,"T5_2x14W",null,"LED0003-ST","3580","7206.05.82",null,"LED0020-ST","LED0003"]
[null,"7107.09.4","70W HPS Urban Aeroscreen Lantern",null,70,null,null,"MAINTENANCE COMPONENTNO CAPITAL1",5,null,5,"MAINTENANCE COMPONENT","NO CAPITAL",1,null,1800,"T5_2x14W",null,"LED0003-ST","3590","7206.05.82"]
[null,"7107.09.41","150W HPS Twin arc Roadster - COFFS HBR ONLY",null,70,null,null,"MERCURY VAPOUR 80WSHARED OR NO POLE1",10,null,10,"MERCURY VAPOUR 80W","SHARED OR NO POLE",1,null,1810,"T5_2x14W",null,"LED0003-ST","3620","7206.05.82"]
[null,"7107.09.42","50W HPS Twin-arc Urban Aero. Coffs Hbr only.",null,50,null,null,"MERCURY VAPOUR 250W SHARED OR NO POLE1",20,null,20,"MERCURY VAPOUR 250W ","SHARED OR NO POLE",1,null,1820,"T5_2x14W",null,"LED0003-ST","3630","7206.05.82"]
[null,"7107.09.43","42W C/F Suburban Eco Lantern",null,42,null,null,"MERCURY VAPOUR 400WSHARED OR NO POLE1",30,null,30,"MERCURY VAPOUR 400W","SHARED OR NO POLE",1,null,1830,"T5_2x14W",null,null,null,null,null,"For New Assemblies (Not In Current Asset DB) The Mapping Codes Are CAPEX Assembly Codes"]
[null,"7107.09.44","70W HPS Twin Arc Urban Aeroscreen Lantern - COFFS HBR ONLY",null,70,null,null,"HIGH PRESSURE SODIUM 70W (100)SHARED OR NO POLE1",40,null,40,"HIGH PRESSURE SODIUM 70W (100)","SHARED OR NO POLE",1,null,1840,"T5_2x14W",null,"LED0006-ST","3940","7206.05.85",null,"7107.09.11","HPS0110",{"$f":"VLOOKUP(X198,$X$7:$AB$193, 2, FALSE)","v":250},{"$f":"VLOOKUP(X198,$X$7:$AB$193, 3, FALSE)","v":"V"}]
[null,"7107.09.47","42W C/F Suburban Eco Aeroscreen Lantern",null,42,null,null,"HIGH PRESSURE SODIUM 150WSHARED OR NO POLE1",50,null,50,"HIGH PRESSURE SODIUM 150W","SHARED OR NO POLE",1,null,1850,"T5_2x14W",null,"LED0012-ST","4710","7206.05.91",null,"7107.09.13","HPS0110",250,"V"]
[null,"7107.09.50","Floodlight sentry 1000W Metal/Halide (CENTRAL)",null,1000,null,null,"HIGH PRESSURE SODIUM 250W (210/220)SHARED OR NO POLE1",60,null,60,"HIGH PRESSURE SODIUM 250W (210/220)","SHARED OR NO POLE",1,null,1860,"T5_2x24W",null,null,null,null,null,"7107.09.18","HPS0110",250,"V"]
[null,"7107.09.51","Lantern Sentry 1000W Metal/Halide (CENTRAL)",null,1000,null,null,"HIGH PRESSURE SODIUM 400W (310/360)SHARED OR NO POLE1",70,null,70,"HIGH PRESSURE SODIUM 400W (310/360)","SHARED OR NO POLE",1,null,1870,"T5_2x24W",null,"Handmade",null,null,null,"7107.09.19","MHR0060",250,"V"]
[null,"7107.09.52","400W M/Halide Roadster Aeroscreen",null,400,null,null,"HIGH PRESSURE SODIUM 50W TWIN ARCSHARED OR NO POLE1",80,null,80,"HIGH PRESSURE SODIUM 50W TWIN ARC","SHARED OR NO POLE",1,null,1880,"T5_2x24W",null,"FLU0355-ST",1980,"Compact_Fluro_32W",null,"7107.09.21","HPS0170",400,"V"]
[null,"7107.09.53","250W HPS Sylflood Asymetric Nightwatch",null,250,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCSHARED OR NO POLE1",90,null,90,"HIGH PRESSURE SODIUM 70W TWIN ARC","SHARED OR NO POLE",1,null,1890,"T5_2x24W",null,"INC0110-ST",null,"COMPMV80W",null,"7107.09.23","MHR0070",400,"V"]
[null,"7107.09.54","250W M/Halide Sylflood Asymetric Streetlight",null,250,null,null,"35W LOW PRESSURE SODIUMSHARED OR NO POLE1",100,null,100,"35W LOW PRESSURE SODIUM","SHARED OR NO POLE",1,null,1900,"T5_2x24W",null,"LED0040-ST",null,"7206.05.88",null,"7107.09.24","HPS0170-TA",400,"V"]
[null,"7107.09.55","250W HPS Sylflood Bisymetric Streetlight",null,250,null,null,"BULKHEADS ETCSHARED OR NO POLE1",110,null,110,"BULKHEADS ETC","SHARED OR NO POLE",1,null,1910,"T5_2x24W",null,null,null,null,null,"7107.09.25","MHR0070",400,"V"]
[null,"7107.09.56","250W HPS Sylflood Bisymetric Floodlight",null,250,null,null,"METAL HALIDE 1000W FLOODLIGHT SHARED OR NO POLE1",120,null,120,"METAL HALIDE 1000W FLOODLIGHT ","SHARED OR NO POLE",1,null,1920,"T5_2x24W",null,"CANNOT MAP AT THIS STAGE:",null,null,null,"7107.09.26","HPS0170",400,"V"]
[null,"7107.09.57","250W M/Halide Sylflood Bisymetric Streetlight",null,250,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCWOOD POLE1",140,null,140,"HIGH PRESSURE SODIUM 70W TWIN ARC","WOOD POLE",1,null,1930,"T5_2x24W",null,"LED0090-ST",null,"LED0011",null,"7107.09.27","MHR0070",400,"V"]
[null,"7107.09.58","250W M/Halide Sylflood Bisymetric Floodlight",null,250,null,null,"HIGH PRESSURE SODIUM 50W TWIN ARCWOOD POLE1",140,null,140,"HIGH PRESSURE SODIUM 50W TWIN ARC","WOOD POLE",1,null,1940,"T5_2x24W",null,"LED9999-ST",null,"LED0014",null,"7107.09.28","HPS0170",400,"V"]
[null,"7107.09.59","400W HPS Roadster Aeroscreen Lantern",null,400,null,null,"35W LOW PRESSURE SODIUMWOOD POLE1",150,null,150,"35W LOW PRESSURE SODIUM","WOOD POLE",1,null,1950,"T5_2x24W",null,"LED0020-ST",null,"LED0003",null,"7107.09.3","HPS0020",70,"P"]
[null,"7107.09.60","400W HPS Roadster Forward throw Lantern",null,400,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCSTEEL POLE1",170,null,170,"HIGH PRESSURE SODIUM 70W TWIN ARC","STEEL POLE",1,null,1960,"T5_2x24W",null,null,null,null,null,"7107.09.30","HPS0010",50,"P"]
[null,"7107.09.61","70W HPS Suburban Twin arc - COFFS HBR ONLY",null,70,null,null,"HIGH PRESSURE SODIUM 50W TWIN ARCSTEEL POLE1",170,null,170,"HIGH PRESSURE SODIUM 50W TWIN ARC","STEEL POLE",1,null,1970,"T5_2x24W",null,null,null,null,null,"7107.09.39","HPS0110-TA",250,"V"]
[null,"7107.09.7","150W HPS Roadster Lantern",null,150,null,null,"35W LOW PRESSURE SODIUMSTEEL POLE1",180,null,180,"35W LOW PRESSURE SODIUM","STEEL POLE",1,null,1980,"CFL32",null,null,null,null,null,"7107.09.4","HPS0020",70,"P"]
[null,"7107.09.9","150W HPS Roadster Aero",null,150,null,null,"HIGH PRESSURE SODIUM 600W HIGH MASTSHARED OR NO POLE1",190,null,190,"HIGH PRESSURE SODIUM 600W HIGH MAST","SHARED OR NO POLE",1,null,1990,"CFL32",null,null,null,null,null,"7107.09.41","HPS0020-TA",70,"P"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W WOOD POLE1",200,null,200,"MERCURY VAPOUR 250W ","WOOD POLE",1,null,2000,"CFL32",null,null,null,null,null,"7107.09.42","HPS0010-TA",50,"P"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400WWOOD POLE1",210,null,210,"MERCURY VAPOUR 400W","WOOD POLE",1,null,2010,"CFL32",null,null,null,null,null,"7107.09.43","FLU0350",42,"P"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 150WWOOD POLE1",220,null,220,"HIGH PRESSURE SODIUM 150W","WOOD POLE",1,null,2020,"CFL32",null,null,null,null,null,"7107.09.44","HPS0020-TA",70,"P"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)WOOD POLE1",230,null,230,"HIGH PRESSURE SODIUM 250W (210/220)","WOOD POLE",1,null,2030,"CFL32",null,null,null,null,null,"7107.09.47","FLU0350",42,"P"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)WOOD POLE1",240,null,240,"HIGH PRESSURE SODIUM 400W (310/360)","WOOD POLE",1,null,2040,"CFL32",null,null,null,null,null,"7107.09.50","MHR0100",1000,"V"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 600W HIGH MASTWOOD POLE1",250,null,250,"HIGH PRESSURE SODIUM 600W HIGH MAST","WOOD POLE",1,null,2050,"CFL32",null,null,null,null,null,"7107.09.51","MHR0100",1000,"V"]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)R/BOUT COLUMN2",260,null,260,"METAL HALIDE/HPS 400W FLOOD (310/360)","R/BOUT COLUMN",2,null,2060,"CFL32",null,null,null,null,null,"7107.09.52","MHR0070",400,"V"]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)R/BOUT COLUMN3",270,null,270,"METAL HALIDE/HPS 400W FLOOD (310/360)","R/BOUT COLUMN",3,null,2070,"CFL32",null,null,null,null,null,"7107.09.53","HPS0110",250,"V"]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)R/BOUT COLUMN4",280,null,280,"METAL HALIDE/HPS 400W FLOOD (310/360)","R/BOUT COLUMN",4,null,2080,"CFL32",null,null,null,null,null,"7107.09.54","MHR0060",250,"V"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W STEEL POLE1",290,null,290,"MERCURY VAPOUR 250W ","STEEL POLE",1,null,2090,"CFL32",null,null,null,null,null,"7107.09.55","HPS0110",250,"V"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400WSTEEL POLE1",300,null,300,"MERCURY VAPOUR 400W","STEEL POLE",1,null,7080,"CFL42",null,null,null,null,null,"7107.09.56","HPS0110",250,"V"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 150WSTEEL POLE1",310,null,310,"HIGH PRESSURE SODIUM 150W","STEEL POLE",1,null,7080,"7206.05.40",null,null,null,null,null,"7107.09.57","MHR0060",250,"V"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)STEEL POLE1",320,null,320,"HIGH PRESSURE SODIUM 250W (210/220)","STEEL POLE",1,null,7090,"CFL42",null,null,null,null,null,"7107.09.58","MHR0060",250,"V"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)STEEL POLE1",330,null,330,"HIGH PRESSURE SODIUM 400W (310/360)","STEEL POLE",1,null,7090,"7206.05.40",null,null,null,null,null,"7107.09.59","HPS0170",400,"V"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 600W HIGH MASTSTEEL POLE1",340,null,340,"HIGH PRESSURE SODIUM 600W HIGH MAST","STEEL POLE",1,null,7130,"CFL42",null,null,null,null,null,"7107.09.60","HPS0170",400,"V"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W (100)WOOD POLE1",350,null,350,"HIGH PRESSURE SODIUM 70W (100)","WOOD POLE",1,null,7130,"7206.05.40",null,null,null,null,null,"7107.09.61","HPS0020-TA",70,"P"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W (100)STEEL POLE1",360,null,360,"HIGH PRESSURE SODIUM 70W (100)","STEEL POLE",1,null,7140,"CFL42",null,null,null,null,null,"7107.09.7","HPS0090",150,"V"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W STEEL POLE2",370,null,370,"MERCURY VAPOUR 250W ","STEEL POLE",2,null,7140,"7206.05.40",null,null,null,null,null,"7107.09.9","HPS0090",150,"V"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400WSTEEL POLE2",380,null,380,"MERCURY VAPOUR 400W","STEEL POLE",2,null,7160,"CFL42",null,null,null,null,null,null,"LED0101",33,"P",null,null,null,"LED 33W StreetLED2 Luminaire Category P3 Aeroscreen"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)STEEL POLE2",390,null,390,"HIGH PRESSURE SODIUM 250W (210/220)","STEEL POLE",2,null,7160,"7206.05.40",null,null,null,null,null,null,"LED0103",33,"P",null,null,null,"LED 33W StreetLED2 Luminaire Category P3 Aeroscreen + Zhaga"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)STEEL POLE2",400,null,400,"HIGH PRESSURE SODIUM 400W (310/360)","STEEL POLE",2,null,7170,"CFL42",null,null,null,null,null,null,"LED0105",17,"P",null,null,null,"LED 17W StreetLED3 Luminaire 3000K P4/P5"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W STEEL POLE3",410,null,410,"MERCURY VAPOUR 250W ","STEEL POLE",3,null,7170,"7206.05.40",null,null,null,null,null,null,"LED0107",17,"P",null,null,null,"LED 17W StreetLED3 Luminaire 3000K P4/P5 + Zhaga"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400WSTEEL POLE3",420,null,420,"MERCURY VAPOUR 400W","STEEL POLE",3,null,8090,"RexelOptispanMinor",null,null,null,null,null,null,"LED0109",17,"P",null,null,null,"LED 17W Gerard Luminaire - Louvred (Cat P20/P5 RRW)"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)STEEL POLE3",430,null,430,"HIGH PRESSURE SODIUM 250W (210/220)","STEEL POLE",3,null,8140,"RexelOptispanMinor",null,null,null,null,null,null,"LED0111",17,"P",null,null,null,"LED 17W StreetLED3 Luminaire Louvred Category P4/P5 Reduced RRW + Zhaga"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)STEEL POLE3",440,null,440,"HIGH PRESSURE SODIUM 400W (310/360)","STEEL POLE",3,null,8170,"RexelOptispanMinor",null,null,null,null,null,null,"LED0113",25,"P",null,null,null,"LED 25W StreetLED3 Luminaire 2200K, 2022lm, 505mA"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W STEEL POLE4",450,null,450,"MERCURY VAPOUR 250W ","STEEL POLE",4,null,null,null,null,null,null,null,null,null,"LED0115",25,"P",null,null,null,"LED 25W StreetLED3 Luminaire 2200K, 2022lm, 505mA + Zhaga"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400W STEEL POLE4",460,null,460,"MERCURY VAPOUR 400W ","STEEL POLE",4,null,"ADDED LEDS:",null,null,null,null,null,null,null,"LED0117",50,"V",null,null,null,"LED 50W RoadLED Midi Luminaire 4000K, 7614lm, 208mA"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)STEEL POLE4",470,null,470,"HIGH PRESSURE SODIUM 250W (210/220)","STEEL POLE",4,null,null,null,null,null,null,null,null,null,"LED0119",50,"V",null,null,null,"LED 50W RoadLED Midi Luminaire 4000K, 7614lm, 208mA + Zhaga"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)STEEL POLE4",480,null,480,"HIGH PRESSURE SODIUM 400W (310/360)","STEEL POLE",4,null,1,"7206.05.85",null,null,null,null,null,null,"LED0121",80,"V",null,null,null,"LED 80W RoadLED Midi Luminaire 4000K, 9509lm, 661mA"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W R/BOUT COLUMN2",490,null,490,"MERCURY VAPOUR 250W ","R/BOUT COLUMN",2,null,"3060","7206.05.85",null,null,null,null,null,null,"LED0123",80,"V",null,null,null,"LED 80W RoadLED Midi Luminaire 4000K, 9509lm, 661mA + Zhaga"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400WR/BOUT COLUMN2",500,null,500,"MERCURY VAPOUR 400W","R/BOUT COLUMN",2,null,"3060","7206.05.85",null,null,null,null,null,null,"LED0125",150,"V",null,null,null,"LED 150W RoadLED Midi Luminaire 4000K, 20321lm, 650mA"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)R/BOUT COLUMN2",510,null,510,"HIGH PRESSURE SODIUM 250W (210/220)","R/BOUT COLUMN",2,null,"3060","7206.05.85",null,null,null,null,null,null,"LED0127",150,"V",null,null,null,"LED 150W RoadLED Midi Luminaire 4000K, 20321lm, 650mA + Zhaga"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)R/BOUT COLUMN2",520,null,520,"HIGH PRESSURE SODIUM 400W (310/360)","R/BOUT COLUMN",2,null,"3070","7206.05.85",null,null,null,null,null,null,"LED0129",300,"V",null,null,null,"LED 300W RoadLED Luminaire 4K 4000K, 35254lm, 650mA, Aeroscreen"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W R/BOUT COLUMN3",530,null,530,"MERCURY VAPOUR 250W ","R/BOUT COLUMN",3,null,"3100","7206.05.85",null,null,null,null,null,null,"LED0131",300,"V",null,null,null,"LED 300W RoadLED Luminaire 4K 4000K, 35254lm, 650mA, Aeroscreen + Zhaga"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400WR/BOUT COLUMN3",540,null,540,"MERCURY VAPOUR 400W","R/BOUT COLUMN",3,null,"3100","7206.05.85",null,null,null,null,null,null,"LED0133",27,"P",null,null,null,"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)R/BOUT COLUMN3",550,null,550,"HIGH PRESSURE SODIUM 250W (210/220)","R/BOUT COLUMN",3,null,"3110","7206.05.85",null,null,null,null,null,null,"LED0135",27,"P",null,null,null,"LED 27W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 425mA, 3685lm + Zhaga"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)R/BOUT COLUMN3",560,null,560,"HIGH PRESSURE SODIUM 400W (310/360)","R/BOUT COLUMN",3,null,"3140","7206.05.85",null,null,null,null,null,null,"LED0137",18,"P",null,null,null,"LED 18W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W R/BOUT COLUMN4",570,null,570,"MERCURY VAPOUR 250W ","R/BOUT COLUMN",4,null,"3140","7206.05.85",null,null,null,null,null,null,"LED0139",18,"P",null,null,null,"LED 18W Luminaire, IGNIS Mini 020 MX2 Square 3000K , 275mA, 2506lm + Zhaga"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400WR/BOUT COLUMN4",580,null,580,"MERCURY VAPOUR 400W","R/BOUT COLUMN",4,null,"3150","7206.05.85",null,null,null,null,null,null,"LED0141",18,"P",null,null,null,"LED 18W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)R/BOUT COLUMN4",590,null,590,"HIGH PRESSURE SODIUM 250W (210/220)","R/BOUT COLUMN",4,null,"3180","7206.05.82",null,null,null,null,null,null,"LED0143",18,"P",null,null,null,"LED 18W Luminaire, IGNIS Mini 020 MX2 Square 3000K, 275mA, 2200lm & Shield + Zhaga"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)R/BOUT COLUMN4",600,null,600,"HIGH PRESSURE SODIUM 400W (310/360)","R/BOUT COLUMN",4,null,"3180","7206.05.82",null,null,null,null,null,null,"LED0145",22,"P",null,null,null,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm"]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)SHARED OR NO POLE1",610,null,610,"METAL HALIDE/HPS 250W FLOOD (210/220)","SHARED OR NO POLE",1,null,"3190","7206.05.82",null,null,null,null,null,null,"LED0147",22,"P",null,null,null,"LED 22W Luminaire, IGNIS Mini 020 MX2 Square 2200K, 350mA, 2811lm + Zhaga"]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)SHARED OR NO POLE1",620,null,620,"METAL HALIDE/HPS 400W FLOOD (310/360)","SHARED OR NO POLE",1,null,"3200","7206.05.82",null,null,null,null,null,null,"LED0149",71,"V",null,null,null,"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm"]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)SHARED OR NO POLE1",630,null,630,"METAL HALIDE/HPS 250W FLOOD (210/220)","SHARED OR NO POLE",1,null,"3220","7206.05.82",null,null,null,null,null,null,"LED0151",71,"V",null,null,null,"LED 71W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 650mA, 8960lm + Zhaga"]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)SHARED OR NO POLE1",640,null,640,"METAL HALIDE/HPS 400W FLOOD (310/360)","SHARED OR NO POLE",1,null,"3260","7206.05.82",null,null,null,null,null,null,"LED0153",49,"V",null,null,null,"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm"]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)SHARED OR NO POLE2",650,null,650,"METAL HALIDE/HPS 250W FLOOD (210/220)","SHARED OR NO POLE",2,null,"3300","7206.05.88",null,null,null,null,null,null,"LED0155",49,"V",null,null,null,"LED 49W Luminaire, IGNIS 1 036 NSW1 Square 4000K, 450mA, 6532lm + Zhaga"]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)SHARED OR NO POLE2",660,null,660,"METAL HALIDE/HPS 400W FLOOD (310/360)","SHARED OR NO POLE",2,null,"3340","7206.05.88",null,null,null,null,null,null,"LED0157",17,"P",null,null,null,"LED 17W Luminaire GE Evolve"]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)SHARED OR NO POLE2",670,null,670,"METAL HALIDE/HPS 250W FLOOD (210/220)","SHARED OR NO POLE",2,null,"3350","7206.05.88",null,null,null,null,null,null,"LED0159",17,"P",null,null,null,"Bourke Hill 17W LED Aeroscreen luminaire Top Entry "]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)SHARED OR NO POLE2",680,null,680,"METAL HALIDE/HPS 400W FLOOD (310/360)","SHARED OR NO POLE",2,null,"3380","7206.05.88",null,null,null,null,null,null,"LED0163",34,"P",null,null,null,"Bourke Hill 34W LED Aeroscreen luminaire Top Entry"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 150WSTEEL POLE2",690,null,690,"HIGH PRESSURE SODIUM 150W","STEEL POLE",2,null,"3540","7206.05.82",null,null,null,null,null,null,"LED0167",17,"P",null,null,null,"Bourke Hill 17W LED Aeroscreen luminaire Side Entry"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 600W HIGH MASTWOOD POLE2",700,null,700,"HIGH PRESSURE SODIUM 600W HIGH MAST","WOOD POLE",2,null,"3540","7206.05.82",null,null,null,null,null,null,"LED0171",34,"P",null,null,null,"Bourke Hill 34W LED Aeroscreen luminaire Side Entry"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 150WSTEEL POLE3",710,null,710,"HIGH PRESSURE SODIUM 150W","STEEL POLE",3,null,"3550","7206.05.82",null,null,null,null,null,null,"LED0175",80,"V",null,null,null,"Parkville 80W LED Aeroscreen luminaire Top Entry"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 150WSTEEL POLE4",720,null,720,"HIGH PRESSURE SODIUM 150W","STEEL POLE",4,null,"3580","7206.05.82",null,null,null,null,null,null,"LED0179",100,"V",null,null,null,"Parkville 100W LED Aeroscreen luminaire Top Entry"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W (100)STEEL POLE2",730,null,730,"HIGH PRESSURE SODIUM 70W (100)","STEEL POLE",2,null,"3590","7206.05.82",null,null,null,null,null,null,"LED0183",155,"V",null,null,null,"Parkville 155W LED Aeroscreen luminaire Top Entry"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 80WSHARED OR NO POLE2",740,null,740,"MERCURY VAPOUR 80W","SHARED OR NO POLE",2,null,"3620","7206.05.82",null,null,null,null,null,null,"LED0187",80,"V",null,null,null,"Parkville 80W LED Aeroscreen luminaire Side Entry"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W (100)SHARED OR NO POLE3",750,null,750,"HIGH PRESSURE SODIUM 70W (100)","SHARED OR NO POLE",3,null,"3630","7206.05.82",null,null,null,null,null,null,"LED0191",100,"V",null,null,null,"Parkville 100W LED Aeroscreen luminaire Side Entry"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)WOOD POLE2",760,null,760,"HIGH PRESSURE SODIUM 250W (210/220)","WOOD POLE",2,null,"3940","7206.05.85",null,null,null,null,null,null,"LED0195",155,"V",null,null,null,"Parkville 155W LED Aeroscreen luminaire Side Entry"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)WOOD POLE2",770,null,770,"HIGH PRESSURE SODIUM 400W (310/360)","WOOD POLE",2,null,"4710","7206.05.91",null,null,null,null,null,null,"LED0199",17,"P",null,null,null,"Kensington 17W LED 3000k"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W WOOD POLE2",780,null,780,"MERCURY VAPOUR 250W ","WOOD POLE",2,null,null,null,null,null,null,null,null,null,"LED0203",34,"P",null,null,null,"Kensington 34W LED 3000k"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400WWOOD POLE2",790,null,790,"MERCURY VAPOUR 400W","WOOD POLE",2,null,null,null,null,null,null,null,null,null,"LED0210",71,"V",null,null,null,"LED210-Emilio Catenary 71W"]
[null,null,null,null,null,null,null,"SV 600W HIGH MASTR/BOUT COLUMN6",800,null,800,"SV 600W HIGH MAST","R/BOUT COLUMN",6,null,null,null,null,null,null,null,null,null,"LED0214",150,"V",null,null,null,"LED214-GE Area Lighter Flood Light 150W"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 80WWOOD POLE1",810,null,810,"MERCURY VAPOUR 80W","WOOD POLE",1,null,null,null,null,null,null,null,null,null,"LED0218",240,"V",null,null,null,"LED218-GE Area Lighter Flood Light 240W"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 80WSHARED OR NO POLE3",820,null,820,"MERCURY VAPOUR 80W","SHARED OR NO POLE",3,null,null,null,null,null,null,null,null,null,"LED0222",100,"V",null,null,null,"LED222-Sirkel Catenary 100W"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 80WSHARED OR NO POLE4",830,null,830,"MERCURY VAPOUR 80W","SHARED OR NO POLE",4,null,null,null,null,null,null,null,null,null,"LED0223",74.400000000000006,"V",null,null,null,"LED 76W Luminaire, IGNIS 1 036 RMS5 4000K, 675mA"]
[null,null,null,null,null,null,null,"METAL HALIDE 1000W FLOODLIGHT R/BOUT COLUMN3",840,null,840,"METAL HALIDE 1000W FLOODLIGHT ","R/BOUT COLUMN",3,null,null,null,null,null,null,null,null,null,"LED0240",204,"V",null,null,null,"LED0240-GE EVOLVE CAT V LEPOARD 204W"]
[null,null,null,null,null,null,null,"METAL HALIDE 1000W FLOODLIGHT R/BOUT COLUMN2",850,null,850,"METAL HALIDE 1000W FLOODLIGHT ","R/BOUT COLUMN",2,null,null,null,null,null,null,null,null,null,"LED0241",204,"V",null,null,null,"LED0241-GE EVOLVE CAT V LEOPARD 204W - Zhaga"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 2X250 W OR 2X400 W FLOODR/BOUT COLUMN3",860,null,860,"HIGH PRESSURE SODIUM 2X250 W OR 2X400 W FLOOD","R/BOUT COLUMN",3,null,null,null,null,null,null,null,null,null,"LED0244",122,"V",null,null,null,"LED0244-GE EVOLVE CAT V LEOPARD 122W"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 2X250 W OR 2X400 W FLOODR/BOUT COLUMN4",870,null,870,"HIGH PRESSURE SODIUM 2X250 W OR 2X400 W FLOOD","R/BOUT COLUMN",4,null,null,null,null,null,null,null,null,null,"LED0245",122,"V",null,null,null,"LED0245-GE EVOLVE CAT V LEOPARD 122W - Zhaga"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W (100)STEEL POLE4",880,null,880,"HIGH PRESSURE SODIUM 70W (100)","STEEL POLE",4,null,null,null,null,null,null,null,null,null,"LED0249",14,"P",null,null,null,"LED0249-StreetLED3 13.7W 3K DALI"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W (100)SHARED OR NO POLE2",890,null,890,"HIGH PRESSURE SODIUM 70W (100)","SHARED OR NO POLE",2,null,null,null,null,null,null,null,null,null,"LED0250",14,"P",null,null,null,"LED0250-StreetLED3 13.7W 3K SR + Zhaga"]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)WOOD POLE2",900,null,900,"METAL HALIDE/HPS 400W FLOOD (310/360)","WOOD POLE",2,null,null,null,null,null,null,null,null,null,"LED0253",24,"P",null,null,null,"LED0253-StreetLED3 24W 3K DALI Aeroscreen"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W (100)WOOD POLE2",910,null,910,"HIGH PRESSURE SODIUM 70W (100)","WOOD POLE",2,null,null,null,null,null,null,null,null,null,"LED0254",24,"P",null,null,null,"LED0254-StreetLED2 24W 3K SR Aeroscreen + Zhaga"]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W (100)SHARED OR NO POLE4",920,null,920,"HIGH PRESSURE SODIUM 70W (100)","SHARED OR NO POLE",4,null,null,null,null,null,null,null,null,null,"LED0257",14,"P",null,null,null,"LED0257- 14W Bourke Hill Mk2 3K TOP ENTRY "]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)WOOD POLE3",930,null,930,"HIGH PRESSURE SODIUM 250W (210/220)","WOOD POLE",3,null,null,null,null,null,null,null,null,null,"LED0258",14,"P",null,null,null,"LED0258- 14W Bourke Hill Mk2 3K SIDE ENTRY "]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W SHARED OR NO POLE2",940,null,940,"MERCURY VAPOUR 250W ","SHARED OR NO POLE",2,null,null,null,null,null,null,null,null,null,"LED0260",16,"P",null,null,null,"LED0260- 16W Kensington 3000k "]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400WSHARED OR NO POLE2",950,null,950,"MERCURY VAPOUR 400W","SHARED OR NO POLE",2,null,null,null,null,null,null,null,null,null,"LED0262",24,"P",null,null,null,"LED0262- 24W Bourke Hill Mk2 3K TOP ENTRY "]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)SHARED OR NO POLE2",960,null,960,"HIGH PRESSURE SODIUM 250W (210/220)","SHARED OR NO POLE",2,null,null,null,null,null,null,null,null,null,"LED0264",24,"P",null,null,null,"LED0264- 24W Bourke Hill Mk2 3K SIDE ENTRY "]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)SHARED OR NO POLE4",970,null,970,"HIGH PRESSURE SODIUM 250W (210/220)","SHARED OR NO POLE",4,null,null,null,null,null,null,null,null,null,"LED0266",30,"P",null,null,null,"LED0266- 30W Kensington 3000k "]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 150WWOOD POLE2",980,null,980,"HIGH PRESSURE SODIUM 150W","WOOD POLE",2,null,null,null,null,null,null,null,null,null,"LED0268",80,"V",null,null,null,"LED0268- 80W Parkville Mk2 4K TOP ENTRY "]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 80WSTEEL POLE1",990,null,990,"MERCURY VAPOUR 80W","STEEL POLE",1,null,null,null,null,null,null,null,null,null,"LED0270",80,"V",null,null,null,"LED0270- 80W Parkville Mk2 4K SIDE ENTRY "]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 80WSTEEL POLE2",1000,null,1000,"MERCURY VAPOUR 80W","STEEL POLE",2,null,null,null,null,null,null,null,null,null,"LED0272",100,"V",null,null,null,"LED0272- 100W Parkville Mk2 4K TOP ENTRY "]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 150WSHARED OR NO POLE2",1010,null,1010,"HIGH PRESSURE SODIUM 150W","SHARED OR NO POLE",2,null,null,null,null,null,null,null,null,null,"LED0274",100,"V",null,null,null,"LED0274- 100W Parkville Mk2 4K SIDE ENTRY "]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)SHARED OR NO POLE3",1020,null,1020,"HIGH PRESSURE SODIUM 250W (210/220)","SHARED OR NO POLE",3,null,null,null,null,null,null,null,null,null,"LED0276",150,"V",null,null,null,"LED0276- 150W Parkville Mk2 4K TOP ENTRY "]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)SHARED OR NO POLE2",1030,null,1030,"HIGH PRESSURE SODIUM 400W (310/360)","SHARED OR NO POLE",2,null,null,null,null,null,null,null,null,null,"LED0278",150,"V",null,null,null,"LED0278- 150W Parkville Mk2 4K SIDE ENTRY "]
[null,null,null,null,null,null,null,"METAL HALIDE 1000W FLOODLIGHT SHARED OR NO POLE2",1040,null,1040,"METAL HALIDE 1000W FLOODLIGHT ","SHARED OR NO POLE",2,null,null,null,null,null,null,null,null,null,"LED0280",14,"P",null,null,null,"LED0280- 14W Avenue Mk2 3K TOP ENTRY "]
[null,null,null,null,null,null,null,"METAL HALIDE 1000W FLOODLIGHT R/BOUT COLUMN4",1050,null,1050,"METAL HALIDE 1000W FLOODLIGHT ","R/BOUT COLUMN",4,null,null,null,null,null,null,null,null,null,"LED0282",14,"P",null,null,null,"LED0282- 14W Avenue Mk2 3K SIDE ENTRY "]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)WOOD POLE4",1060,null,1060,"HIGH PRESSURE SODIUM 400W (310/360)","WOOD POLE",4,null,null,null,null,null,null,null,null,null,"LED0284",17,"P",null,null,null,"LED0284- 17W B2001 Mk2 3K "]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)WOOD POLE1",1070,null,1070,"METAL HALIDE/HPS 250W FLOOD (210/220)","WOOD POLE",1,null,null,null,null,null,null,null,null,null,"LED0286",24,"P",null,null,null,"LED0286- 24W Avenue Mk2 3K TOP ENTRY "]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)WOOD POLE1",1100,null,1100,"METAL HALIDE/HPS 400W FLOOD (310/360)","WOOD POLE",1,null,null,null,null,null,null,null,null,null,"LED0288",24,"P",null,null,null,"LED0288- 24W Avenue Mk2 3K SIDE ENTRY "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0290",28,"P",null,null,null,"LED0290- 28W B2001 Mk2 3K "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED0292",500,"V",null,null,null,"LED0292-GE  Area Lighter Flood Light 500W"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)SHARED OR NO POLE2",1080,null,1080,"METAL HALIDE/HPS 400W FLOOD (310/360)","SHARED OR NO POLE",2]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)WOOD POLE1",1100,null,1100,"METAL HALIDE/HPS 400W FLOOD (310/360)","WOOD POLE",1]
[null,null,null,null,null,null,null,"METAL HALIDE 1000W FLOODLIGHT WOOD POLE1",1110,null,1110,"METAL HALIDE 1000W FLOODLIGHT ","WOOD POLE",1]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)STEEL POLE1",1120,null,1120,"METAL HALIDE/HPS 250W FLOOD (210/220)","STEEL POLE",1]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)STEEL POLE2",1130,null,1130,"METAL HALIDE/HPS 400W FLOOD (310/360)","STEEL POLE",2]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)STEEL POLE2",1140,null,1140,"METAL HALIDE/HPS 250W FLOOD (210/220)","STEEL POLE",2]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)STEEL POLE3",1150,null,1150,"METAL HALIDE/HPS 250W FLOOD (210/220)","STEEL POLE",3]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)WOOD POLE2",1160,null,1160,"METAL HALIDE/HPS 250W FLOOD (210/220)","WOOD POLE",2]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)STEEL POLE1",1170,null,1170,"METAL HALIDE/HPS 400W FLOOD (310/360)","STEEL POLE",1]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCSHARED OR NO POLE2",1180,null,1180,"HIGH PRESSURE SODIUM 70W TWIN ARC","SHARED OR NO POLE",2]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCSHARED OR NO POLE3",1190,null,1190,"HIGH PRESSURE SODIUM 70W TWIN ARC","SHARED OR NO POLE",3]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCSHARED OR NO POLE4",1200,null,1200,"HIGH PRESSURE SODIUM 70W TWIN ARC","SHARED OR NO POLE",4]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCWOOD POLE2",1210,null,1210,"HIGH PRESSURE SODIUM 70W TWIN ARC","WOOD POLE",2]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCSTEEL POLE2",1220,null,1220,"HIGH PRESSURE SODIUM 70W TWIN ARC","STEEL POLE",2]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCSTEEL POLE3",1230,null,1230,"HIGH PRESSURE SODIUM 70W TWIN ARC","STEEL POLE",3]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCSTEEL POLE4",1240,null,1240,"HIGH PRESSURE SODIUM 70W TWIN ARC","STEEL POLE",4]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)WOOD POLE3",1250,null,1250,"METAL HALIDE/HPS 400W FLOOD (310/360)","WOOD POLE",3]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 80WWOOD POLE2",1260,null,1260,"MERCURY VAPOUR 80W","WOOD POLE",2]
[null,null,null,null,null,null,null,"METAL HALIDE 250W BOSTON 3STEEL POLE1",1270,null,1270,"METAL HALIDE 250W BOSTON 3","STEEL POLE",1]
[null,null,null,null,null,null,null,"METAL HALIDE 250W BOSTON 3STEEL POLE2",1280,null,1280,"METAL HALIDE 250W BOSTON 3","STEEL POLE",2]
[null,null,null,null,null,null,null,"METAL HALIDE 250W BOSTON 3STEEL POLE4",1290,null,1290,"METAL HALIDE 250W BOSTON 3","STEEL POLE",4]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM DECORATIVE 150WSTEEL POLE1",1300,null,1300,"HIGH PRESSURE SODIUM DECORATIVE 150W","STEEL POLE",1]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM DECORATIVE 150WSTEEL POLE2",1310,null,1310,"HIGH PRESSURE SODIUM DECORATIVE 150W","STEEL POLE",2]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM DECORATIVE 150WSTEEL POLE4",1320,null,1320,"HIGH PRESSURE SODIUM DECORATIVE 150W","STEEL POLE",4]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM DECORATIVE 250W (210/220)STEEL POLE1",1330,null,1330,"HIGH PRESSURE SODIUM DECORATIVE 250W (210/220)","STEEL POLE",1]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM DECORATIVE 250W (210/220)STEEL POLE2",1340,null,1340,"HIGH PRESSURE SODIUM DECORATIVE 250W (210/220)","STEEL POLE",2]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM DECORATIVE 250W (210/220)STEEL POLE4",1350,null,1350,"HIGH PRESSURE SODIUM DECORATIVE 250W (210/220)","STEEL POLE",4]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 150WR/BOUT COLUMN3",1360,null,1360,"HIGH PRESSURE SODIUM 150W","R/BOUT COLUMN",3]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 150WR/BOUT COLUMN4",1370,null,1370,"HIGH PRESSURE SODIUM 150W","R/BOUT COLUMN",4]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)R/BOUT COLUMN3",1380,null,1380,"METAL HALIDE/HPS 250W FLOOD (210/220)","R/BOUT COLUMN",3]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)R/BOUT COLUMN4",1450,null,1450,"METAL HALIDE/HPS 250W FLOOD (210/220)","R/BOUT COLUMN",4]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 80WSTEEL POLE3",1460,null,1460,"MERCURY VAPOUR 80W","STEEL POLE",3]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 3X400 W POST TOPR/BOUT COLUMN1",1470,null,1470,"HIGH PRESSURE SODIUM 3X400 W POST TOP","R/BOUT COLUMN",1]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 1X400 W POST TOPR/BOUT COLUMN1",1480,null,1480,"HIGH PRESSURE SODIUM 1X400 W POST TOP","R/BOUT COLUMN",1]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 2X250 W OR 2X400 W FLOODR/BOUT COLUMN2",1490,null,1490,"HIGH PRESSURE SODIUM 2X250 W OR 2X400 W FLOOD","R/BOUT COLUMN",2]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 80WSTEEL POLE4",1500,null,1500,"MERCURY VAPOUR 80W","STEEL POLE",4]
[null,null,null,null,null,null,null,"KENSINGTON 80 WSTEEL POLE1",1600,null,1600,"KENSINGTON 80 W","STEEL POLE",1]
[null,null,null,null,null,null,null,"NOSTALGIA 80 WSTEEL POLE1",1610,null,1610,"NOSTALGIA 80 W","STEEL POLE",1]
[null,null,null,null,null,null,null,"REXEL OPTISPAN MINOR CFL57SHARED OR NO POLE1",7090,null,7090,"REXEL OPTISPAN MINOR CFL57","SHARED OR NO POLE",1]
[null,null,null,null,null,null,null,"REXEL OPTISPAN MINOR CFL57WOOD POLE1",7140,null,7140,"REXEL OPTISPAN MINOR CFL57","WOOD POLE",1]
[null,null,null,null,null,null,null,"REXEL OPTISPAN MINOR CFL57STEEL POLE1",7170,null,7170,"REXEL OPTISPAN MINOR CFL57","STEEL POLE",1]
[null,null,null,null,null,null,null,"REXEL OPTISPAN MINOR 70 HPSSHARED OR NO POLE1",8090,null,8090,"REXEL OPTISPAN MINOR 70 HPS","SHARED OR NO POLE",1]
[null,null,null,null,null,null,null,"REXEL OPTISPAN MINOR 70 HPSWOOD POLE1",8140,null,8140,"REXEL OPTISPAN MINOR 70 HPS","WOOD POLE",1]
[null,null,null,null,null,null,null,"REXEL OPTISPAN MINOR 70 HPSSTEEL POLE1",8170,null,8170,"REXEL OPTISPAN MINOR 70 HPS","STEEL POLE",1]
[null,null,null,null,null,null,null,"2000 W MH FLOODLIGHT SHARED OR NO POLE1",8180,null,8180,"2000 W MH FLOODLIGHT ","SHARED OR NO POLE",1]
[null,null,null,null,null,null,null,"2000 W MH FLOODLIGHT SHARED OR NO POLE1",8190,null,8190,"2000 W MH FLOODLIGHT ","SHARED OR NO POLE",1]
[null,null,null,null,null,null,null,"2000 W MH FLOODLIGHT SHARED OR NO POLE1",8200,null,8200,"2000 W MH FLOODLIGHT ","SHARED OR NO POLE",1]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WSHARED OR NO POLE1",1620,null,1620,"COMPACT FLUORESCENT 42W","SHARED OR NO POLE",1]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WSHARED OR NO POLE2",1630,null,1630,"COMPACT FLUORESCENT 42W","SHARED OR NO POLE",2]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WSHARED OR NO POLE3",1640,null,1640,"COMPACT FLUORESCENT 42W","SHARED OR NO POLE",3]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WSHARED OR NO POLE4",1650,null,1650,"COMPACT FLUORESCENT 42W","SHARED OR NO POLE",4]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WWOOD POLE1",1660,null,1660,"COMPACT FLUORESCENT 42W","WOOD POLE",1]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WWOOD POLE2",1670,null,1670,"COMPACT FLUORESCENT 42W","WOOD POLE",2]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WWOOD POLE3",1680,null,1680,"COMPACT FLUORESCENT 42W","WOOD POLE",3]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WWOOD POLE4",1690,null,1690,"COMPACT FLUORESCENT 42W","WOOD POLE",4]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WSTEEL POLE1",1700,null,1700,"COMPACT FLUORESCENT 42W","STEEL POLE",1]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WSTEEL POLE2",1710,null,1710,"COMPACT FLUORESCENT 42W","STEEL POLE",2]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WSTEEL POLE3",1720,null,1720,"COMPACT FLUORESCENT 42W","STEEL POLE",3]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WSTEEL POLE4",1730,null,1730,"COMPACT FLUORESCENT 42W","STEEL POLE",4]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WSHARED OR NO POLE1",1980,null,1980,"COMPACT FLUORESCENT 32W","SHARED OR NO POLE",1]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WSHARED OR NO POLE2",1990,null,1990,"COMPACT FLUORESCENT 32W","SHARED OR NO POLE",2]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WSHARED OR NO POLE3",2000,null,2000,"COMPACT FLUORESCENT 32W","SHARED OR NO POLE",3]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WSHARED OR NO POLE4",2010,null,2010,"COMPACT FLUORESCENT 32W","SHARED OR NO POLE",4]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WWOOD POLE1",2020,null,2020,"COMPACT FLUORESCENT 32W","WOOD POLE",1]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WWOOD POLE2",2030,null,2030,"COMPACT FLUORESCENT 32W","WOOD POLE",2]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WWOOD POLE3",2040,null,2040,"COMPACT FLUORESCENT 32W","WOOD POLE",3]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WWOOD POLE4",2050,null,2050,"COMPACT FLUORESCENT 32W","WOOD POLE",4]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WSTEEL POLE1",2060,null,2060,"COMPACT FLUORESCENT 32W","STEEL POLE",1]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WSTEEL POLE2",2070,null,2070,"COMPACT FLUORESCENT 32W","STEEL POLE",2]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WSTEEL POLE3",2080,null,2080,"COMPACT FLUORESCENT 32W","STEEL POLE",3]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WSTEEL POLE4",2090,null,2090,"COMPACT FLUORESCENT 32W","STEEL POLE",4]
[null,null,null,null,null,null,null,"T5 2x14WSHARED OR NO POLE1",1740,null,1740,"T5 2x14W","SHARED OR NO POLE",1]
[null,null,null,null,null,null,null,"T5 2x14WSHARED OR NO POLE2",1750,null,1750,"T5 2x14W","SHARED OR NO POLE",2]
[null,null,null,null,null,null,null,"T5 2x14WSHARED OR NO POLE3",1760,null,1760,"T5 2x14W","SHARED OR NO POLE",3]
[null,null,null,null,null,null,null,"T5 2x14WSHARED OR NO POLE4",1770,null,1770,"T5 2x14W","SHARED OR NO POLE",4]
[null,null,null,null,null,null,null,"T5 2x14WWOOD POLE1",1780,null,1780,"T5 2x14W","WOOD POLE",1]
[null,null,null,null,null,null,null,"T5 2x14WWOOD POLE2",1790,null,1790,"T5 2x14W","WOOD POLE",2]
[null,null,null,null,null,null,null,"T5 2x14WWOOD POLE3",1800,null,1800,"T5 2x14W","WOOD POLE",3]
[null,null,null,null,null,null,null,"T5 2x14WWOOD POLE4",1810,null,1810,"T5 2x14W","WOOD POLE",4]
[null,null,null,null,null,null,null,"T5 2x14WSTEEL POLE1",1820,null,1820,"T5 2x14W","STEEL POLE",1]
[null,null,null,null,null,null,null,"T5 2x14WSTEEL POLE2",1830,null,1830,"T5 2x14W","STEEL POLE",2]
[null,null,null,null,null,null,null,"T5 2x14WSTEEL POLE3",1840,null,1840,"T5 2x14W","STEEL POLE",3]
[null,null,null,null,null,null,null,"T5 2x14WSTEEL POLE4",1850,null,1850,"T5 2x14W","STEEL POLE",4]
[null,null,null,null,null,null,null,"T5 2x24WSHARED OR NO POLE1",1860,null,1860,"T5 2x24W","SHARED OR NO POLE",1]
[null,null,null,null,null,null,null,"T5 2x24WSHARED OR NO POLE2",1870,null,1870,"T5 2x24W","SHARED OR NO POLE",2]
[null,null,null,null,null,null,null,"T5 2x24WSHARED OR NO POLE3",1880,null,1880,"T5 2x24W","SHARED OR NO POLE",3]
[null,null,null,null,null,null,null,"T5 2x24WSHARED OR NO POLE4",1890,null,1890,"T5 2x24W","SHARED OR NO POLE",4]
[null,null,null,null,null,null,null,"T5 2x24WWOOD POLE1",1900,null,1900,"T5 2x24W","WOOD POLE",1]
[null,null,null,null,null,null,null,"T5 2x24WWOOD POLE2",1910,null,1910,"T5 2x24W","WOOD POLE",2]
[null,null,null,null,null,null,null,"T5 2x24WWOOD POLE3",1920,null,1920,"T5 2x24W","WOOD POLE",3]
[null,null,null,null,null,null,null,"T5 2x24WWOOD POLE4",1930,null,1930,"T5 2x24W","WOOD POLE",4]
[null,null,null,null,null,null,null,"T5 2x24WSTEEL POLE1",1940,null,1940,"T5 2x24W","STEEL POLE",1]
[null,null,null,null,null,null,null,"T5 2x24WSTEEL POLE2",1950,null,1950,"T5 2x24W","STEEL POLE",2]
[null,null,null,null,null,null,null,"T5 2x24WSTEEL POLE3",1960,null,1960,"T5 2x24W","STEEL POLE",3]
[null,null,null,null,null,null,null,"T5 2x24WSTEEL POLE4",1970,null,1970,"T5 2x24W","STEEL POLE",4]
[]
[null,null,null,null,null,null,null,"Hand-calculated construction codes",null,null,"Hand-calculated construction codes"]
[]
[null,null,null,null,null,null,null,"FLU0355 - Compact Fluorescent 32",1980,"FLU0355-ST",1980,"FLU0355 - Compact Fluorescent 32","Shared or No Pole",1]
[null,null,null,null,null,null,null,"LED0090 - LED90",3030,"LED0090-ST",3030,"LED0090 - LED90","Shared or No Pole",1]
[null,null,null,null,null,null,null,"LED0090 - LED90",3040,"LED0090-ST",3040,"LED0090 - LED90","Wood Pole",1]
[null,null,null,null,null,null,null,"LED0090 - LED90",3050,"LED0090-ST",3050,"LED0090 - LED90","Steel Pole",1]
[null,null,null,null,null,null,null,"LED0025 - EvolveLED 25w",3060,"LED0025-ST",3060,"LED0025 - EvolveLED 25w","Shared or No Pole",1]
[null,null,null,null,null,null,null,"LED0025 - EvolveLED 25w",3070,"LED0025-ST",3070,"LED0025 - EvolveLED 25w","Shared or No Pole",2]
[null,null,null,null,null,null,null,"LED0025 - EvolveLED 25w",3100,"LED0025-ST",3100,"LED0025 - EvolveLED 25w","Steel Pole",1]
[null,null,null,null,null,null,null,"LED0025 - EvolveLED 25w",3110,"LED0025-ST",3110,"LED0025 - EvolveLED 25w","Steel Pole",2]
[null,null,null,null,null,null,null,"LED0025 - EvolveLED 25w",3140,"LED0025-ST",3140,"LED0025 - EvolveLED 25w","Wood Pole",5]
[null,null,null,null,null,null,null,"LED0025 - EvolveLED 25w",3150,"LED0025-ST",3150,"LED0025 - EvolveLED 25w","Wood Pole",2]
[null,null,null,null,null,null,null,"LED0018 - StreetLED 18w",3180,"LED0018-ST",3180,"LED0018 - StreetLED 18w","Shared or No Pole",3]
[null,null,null,null,null,null,null,"LED0018 - StreetLED 18w",3190,"LED0018-ST",3190,"LED0018 - StreetLED 18w","Shared or No Pole",2]
[null,null,null,null,null,null,null,"LED0018 - StreetLED 18w",3200,"LED0018-ST",3200,"LED0018 - StreetLED 18w","Shared or No Pole",3]
[null,null,null,null,null,null,null,"LED0018 - StreetLED 18w",3220,"LED0018-ST",3220,"LED0018 - StreetLED 18w","Steel Pole",1]
[null,null,null,null,null,null,null,"LED0018 - StreetLED 18w",3260,"LED0018-ST",3260,"LED0018 - StreetLED 18w","Wood Pole",2]
[null,null,null,null,null,null,null,"LED0012 - Aldridge LED 198W - Std Distribution",4710,"LED0012-ST",4710,"LED0012 - Aldridge LED 198W - Std Distribution","Shared or No Pole",1]

{"sheet":"ASSIST TABS>>>","index":21,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"SupportArrays","index":22,"n_rows":36,"n_cols":5,"rows_kept":36,"cut":false,"hidden":false,"merged":[[7,4,14,4],[20,4,35,4],[39,4,46,4],[39,5,46,5]]}
[]
[]
[null,"Change Control Log - support arrays"]
[]
[]
[]
[null,null,null,"Change Status","Variable name"]
[null,null,null,"1. Proposed - for discussion","chStatus"]
[null,null,null,"2. Proposed - awaiting approval"]
[null,null,null,"3. Approved - for action"]
[null,null,null,"4. Approved - change in progress (implementation not yet complete)"]
[null,null,null,"5. Approved - implemented requiring discussion"]
[null,null,null,"6. Approved - implemented"]
[null,null,null,"7. <New status here>"]
[null,null,null,"8. <New status here>"]
[]
[]
[]
[]
[null,"Change Type - #","Change Type - ABC","Change Type","Variable name"]
[null,1,"Stock cost input",{"$f":"B21&\". \"&C21","v":"1. Stock cost input"},"chType"]
[null,2,"Overheads",{"$f":"B22&\". \"&C22","v":"2. Overheads"}]
[null,3,"Asset life/warranty","3. Asset life/warranty"]
[null,4,"Materials, design or install input/assumption","4. Materials, design or install input/assumption"]
[null,5,"Labour input/assumption","5. Labour input/assumption"]
[null,6,"Inflation","6. Inflation"]
[null,7,"Cost of capital","7. Cost of capital"]
[null,8,"New asset/price","8. New asset/price"]
[null,9,"Failure rates","9. Failure rates"]
[null,10,"Other cost-related input/assumption","10. Other cost-related input/assumption"]
[null,11,"Other technical/modelling assumption","11. Other technical/modelling assumption"]
[null,12,"Model functionality","12. Model functionality"]
[null,13,"<New type here>","13. <New type here>"]
[null,14,"<New type here>","14. <New type here>"]
[null,15,"<New type here>","15. <New type here>"]
[null,16,"<New type here>","16. <New type here>"]